The Discounted Cash Flow (DCF) valuation of Shanghai Tunnel Engineering Co Ltd (600820.SS) is 10.83 CNY. With the latest stock price at 5.80 CNY, the upside of Shanghai Tunnel Engineering Co Ltd based on DCF is 86.8%.
Based on the latest price of 5.80 CNY and our DCF valuation, Shanghai Tunnel Engineering Co Ltd (600820.SS) is a buy. buying 600820.SS stocks now will result in a potential gain of 86.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 9.8% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 7.08 - 18.64 | 10.83 |
| Upside | 22.0% - 221.3% | 86.8% |