As of 2025-07-20, the Intrinsic Value of ShanDong Geo-Mineral Co Ltd (000409.SZ) is 7.40 CNY. This 000409.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.09 CNY, the upside of ShanDong Geo-Mineral Co Ltd is -38.80%.
The range of the Intrinsic Value is 5.49 - 12.50 CNY
Based on its market price of 12.09 CNY and our intrinsic valuation, ShanDong Geo-Mineral Co Ltd (000409.SZ) is overvalued by 38.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.49 - 12.50 | 7.40 | -38.8% |
| DCF (Growth 10y) | 8.88 - 21.37 | 12.30 | 1.7% |
| DCF (EBITDA 5y) | 7.68 - 10.85 | 9.27 | -23.3% |
| DCF (EBITDA 10y) | 10.29 - 15.76 | 12.85 | 6.3% |
| Fair Value | 2.84 - 2.84 | 2.84 | -76.49% |
| P/E | 2.38 - 4.34 | 3.34 | -72.4% |
| EV/EBITDA | 2.80 - 3.96 | 3.44 | -71.5% |
| EPV | 2.50 - 3.00 | 2.75 | -77.2% |
| DDM - Stable | 0.92 - 3.16 | 2.04 | -83.1% |
| DDM - Multi | 5.34 - 14.68 | 7.88 | -34.8% |
| Market Cap (mil) | 8,196.90 |
| Beta | 1.23 |
| Outstanding shares (mil) | 677.99 |
| Enterprise Value (mil) | 7,334.45 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.93% |
| Cost of Debt | 5.00% |
| WACC | 9.85% |