China Master Logistics Co Ltd (603967) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for China Master Logistics Co Ltd (SSE:603967), trading at 11.61. In 2025, China Master Logistics Co Ltd generated $8.85 Billion in revenue and $589.42 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for China Master Logistics Co Ltd is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 11.61
- Recent Revenue (2025): $8.85 Billion
- Free Cash Flow (2025): $589.42 Million
- 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.