As of 2025-05-18, the Intrinsic Value of Shenzhen Zhongjin Lingnan Nonfemet Co Ltd (000060.SZ) is 21.13 CNY. This 000060.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.55 CNY, the upside of Shenzhen Zhongjin Lingnan Nonfemet Co Ltd is 364.40%.
The range of the Intrinsic Value is 15.35 - 32.45 CNY
Based on its market price of 4.55 CNY and our intrinsic valuation, Shenzhen Zhongjin Lingnan Nonfemet Co Ltd (000060.SZ) is undervalued by 364.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.35 - 32.45 | 21.13 | 364.4% |
| DCF (Growth 10y) | 23.90 - 46.54 | 31.60 | 594.5% |
| DCF (EBITDA 5y) | 19.24 - 28.75 | 21.28 | 367.8% |
| DCF (EBITDA 10y) | 29.67 - 44.11 | 33.28 | 631.4% |
| Fair Value | 3.01 - 3.01 | 3.01 | -33.79% |
| P/E | 4.21 - 12.10 | 7.18 | 57.7% |
| EV/EBITDA | 0.19 - 8.53 | 4.21 | -7.4% |
| EPV | (9.49) - (10.51) | (10.00) | -319.8% |
| DDM - Stable | 1.82 - 4.32 | 3.07 | -32.5% |
| DDM - Multi | 10.71 - 19.15 | 13.68 | 200.7% |
| Market Cap (mil) | 17,006.08 |
| Beta | 0.98 |
| Outstanding shares (mil) | 3,737.60 |
| Enterprise Value (mil) | 34,559.88 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.59% |
| Cost of Debt | 5.00% |
| WACC | 7.21% |