As of 2025-05-17, the Intrinsic Value of Beibu Gulf Port Co Ltd (000582.SZ) is 10.53 CNY. This 000582.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.74 CNY, the upside of Beibu Gulf Port Co Ltd is 20.50%.
The range of the Intrinsic Value is 7.22 - 17.71 CNY
Based on its market price of 8.74 CNY and our intrinsic valuation, Beibu Gulf Port Co Ltd (000582.SZ) is undervalued by 20.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.22 - 17.71 | 10.53 | 20.5% |
| DCF (Growth 10y) | 10.75 - 23.76 | 14.88 | 70.3% |
| DCF (EBITDA 5y) | 32.84 - 41.79 | 36.60 | 318.8% |
| DCF (EBITDA 10y) | 34.85 - 46.85 | 39.94 | 357.0% |
| Fair Value | 2.20 - 2.20 | 2.20 | -74.82% |
| P/E | 8.02 - 11.86 | 9.78 | 11.9% |
| EV/EBITDA | 9.89 - 13.56 | 11.00 | 25.8% |
| EPV | (11.38) - (13.44) | (12.41) | -242.0% |
| DDM - Stable | 3.46 - 9.21 | 6.34 | -27.5% |
| DDM - Multi | 7.65 - 14.31 | 9.83 | 12.5% |
| Market Cap (mil) | 20,330.46 |
| Beta | 0.47 |
| Outstanding shares (mil) | 2,326.14 |
| Enterprise Value (mil) | 27,671.81 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.60% |
| Cost of Debt | 5.00% |
| WACC | 6.74% |