Shanghai International Airport Co Ltd (600009) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Shanghai International Airport Co Ltd (SSE:600009), currently being evaluated. In 2025, Shanghai International Airport Co Ltd generated $13.35 Billion in revenue and $4.68 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Shanghai International Airport Co Ltd is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: N/A
- Recent Revenue (2025): $13.35 Billion
- Free Cash Flow (2025): $4.68 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.