As of 2025-07-06, the Intrinsic Value of Xinjiang International Industry Co Ltd (000159.SZ) is 11.37 CNY. This 000159.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.58 CNY, the upside of Xinjiang International Industry Co Ltd is 103.8%.
The range of the Intrinsic Value is 9.49 - 14.21 CNY.
Based on its market price of 5.58 CNY and our intrinsic valuation, Xinjiang International Industry Co Ltd (000159.SZ) is undervalued by 103.8%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 9.49 - 14.21 | 11.37 | 103.8% | |
DCF (Growth Exit 10Y) | 11.07 - 16.23 | 13.15 | 135.6% | |
DCF (EBITDA Exit 5Y) | 5.7 - 9.47 | 7.67 | 37.4% | |
DCF (EBITDA Exit 10Y) | 7.99 - 11.94 | 9.95 | 78.2% | |
Peter Lynch Fair Value | -22.8 - -22.8 | -22.8 | -508.6% | |
P/E Multiples | (10.93) - (13.57) | (12.68) | -327.2% | |
EV/EBITDA Multiples | 0.17 - 3.78 | 1.61 | -71.2% |
Market Cap (mil) | 2,682 |
Beta | 1.09 |
Outstanding shares (mil) | 481 |
Enterprise Value (mil) | 3,294 |
Market risk premium | 6.6% |
Cost of Equity | 9.55% |
Cost of Debt | 5% |
WACC | 8.1% |