As of 2025-07-06, the Intrinsic Value of Jiangling Motors Corp Ltd (000550.SZ) is 35.67 CNY. This 000550.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.40 CNY, the upside of Jiangling Motors Corp Ltd is 74.80%.
The range of the Intrinsic Value is 33.02 - 39.44 CNY
Based on its market price of 20.40 CNY and our intrinsic valuation, Jiangling Motors Corp Ltd (000550.SZ) is undervalued by 74.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.02 - 39.44 | 35.67 | 74.8% |
| DCF (Growth 10y) | 35.94 - 43.30 | 38.98 | 91.1% |
| DCF (EBITDA 5y) | 47.00 - 84.95 | 67.60 | 231.4% |
| DCF (EBITDA 10y) | 46.11 - 80.70 | 63.78 | 212.7% |
| Fair Value | 51.00 - 51.00 | 51.00 | 149.98% |
| P/E | 25.92 - 55.24 | 37.61 | 84.4% |
| EV/EBITDA | 33.81 - 56.74 | 46.14 | 126.2% |
| EPV | 6.89 - 4.37 | 5.63 | -72.4% |
| DDM - Stable | 11.56 - 21.42 | 16.49 | -19.2% |
| DDM - Multi | 11.36 - 17.06 | 13.69 | -32.9% |
| Market Cap (mil) | 13,608.60 |
| Beta | 1.31 |
| Outstanding shares (mil) | 667.09 |
| Enterprise Value (mil) | 2,761.80 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.96% |
| Cost of Debt | 5.00% |
| WACC | 10.27% |