000159.SZ
Xinjiang International Industry Co Ltd
Price:  
5.58 
CNY
Volume:  
15,137,436
China | Oil, Gas & Consumable Fuels

000159.SZ Intrinsic Value

103.8 %
Upside

What is the intrinsic value of 000159.SZ?

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.

Is 000159.SZ undervalued or overvalued?

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%.

5.58 CNY
Stock Price
11.37 CNY
Intrinsic Value
Intrinsic Value Details

000159.SZ Intrinsic Value - Valuation Summary

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%

000159.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil)2,682
Beta1.09
Outstanding shares (mil)481
Enterprise Value (mil)3,294
Market risk premium6.6%
Cost of Equity9.55%
Cost of Debt5%
WACC8.1%