What is the intrinsic value of 000543.SZ?

As of 2025-05-20, the Intrinsic Value of An Hui Wenergy Co Ltd (000543.SZ) is 10.87 CNY. This 000543.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.43 CNY, the upside of An Hui Wenergy Co Ltd is 46.30%.

The range of the Intrinsic Value is 4.89 - 22.99 CNY

Is 000543.SZ undervalued or overvalued?

Based on its market price of 7.43 CNY and our intrinsic valuation, An Hui Wenergy Co Ltd (000543.SZ) is undervalued by 46.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	4.89 - 22.99	10.87	46.3%
DCF (Growth 10y)	2.63 - 15.45	6.89	-7.3%
DCF (EBITDA 5y)	21.56 - 31.41	26.62	258.3%
DCF (EBITDA 10y)	17.73 - 26.83	22.31	200.3%
Fair Value	22.66 - 22.66	22.66	204.97%
P/E	11.29 - 15.58	13.48	81.5%
EV/EBITDA	1.01 - 11.94	6.67	-10.3%
EPV	(40.33) - (43.62)	(41.98)	-664.9%
DDM - Stable	6.09 - 13.95	10.02	34.9%
DDM - Multi	10.18 - 16.86	12.59	69.5%