The Discounted Cash Flow (DCF) valuation of JiaoZuo WanFang Aluminum Manufacturing Co Ltd (000612.SZ) is 12.44 CNY. With the latest stock price at 10.58 CNY, the upside of JiaoZuo WanFang Aluminum Manufacturing Co Ltd based on DCF is 17.6%.
Based on the latest price of 10.58 CNY and our DCF valuation, JiaoZuo WanFang Aluminum Manufacturing Co Ltd (000612.SZ) is a buy. buying 000612.SZ stocks now will result in a potential gain of 17.6%.
| Range | Selected | |
| WACC / Discount Rate | 10.1% - 12.5% | 11.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.35 - 16.04 | 12.44 |
| Upside | -2.1% - 51.6% | 17.6% |