The Discounted Cash Flow (DCF) valuation of CNOOC Ltd (883.HK) is 20.98 HKD. With the latest stock price at 27.02 HKD, the upside of CNOOC Ltd based on DCF is -22.4%.
Based on the latest price of 27.02 HKD and our DCF valuation, CNOOC Ltd (883.HK) is a sell. selling 883.HK stocks now will result in a potential gain of 22.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.4% | 8.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 16.65 - 28.12 | 20.98 |
| Upside | -38.4% - 4.1% | -22.4% |