The Discounted Cash Flow (DCF) valuation of Jiangxi Guotai Group Co Ltd (603977.SS) is 6.22 CNY. With the latest stock price at 12.34 CNY, the upside of Jiangxi Guotai Group Co Ltd based on DCF is -49.6%.
Based on the latest price of 12.34 CNY and our DCF valuation, Jiangxi Guotai Group Co Ltd (603977.SS) is a sell. selling 603977.SS stocks now will result in a potential gain of 49.6%.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 11.3% | 10.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 4.69 - 9.05 | 6.22 |
| Upside | -62.0% - -26.6% | -49.6% |