What is the intrinsic value of 000598.SZ?

As of 2025-07-07, the Intrinsic Value of Chengdu Xingrong Environment Co Ltd (000598.SZ) is 9.48 CNY. This 000598.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.36 CNY, the upside of Chengdu Xingrong Environment Co Ltd is 28.90%.

The range of the Intrinsic Value is 7.21 - 12.96 CNY

Is 000598.SZ undervalued or overvalued?

Based on its market price of 7.36 CNY and our intrinsic valuation, Chengdu Xingrong Environment Co Ltd (000598.SZ) is undervalued by 28.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	7.21 - 12.96	9.48	28.9%
DCF (Growth 10y)	11.64 - 19.35	14.69	99.7%
DCF (EBITDA 5y)	27.27 - 46.96	29.52	301.1%
DCF (EBITDA 10y)	32.21 - 56.58	35.80	386.5%
Fair Value	9.01 - 9.01	9.01	22.39%
P/E	7.15 - 9.86	7.63	3.7%
EV/EBITDA	7.07 - 13.83	10.04	36.4%
EPV	(13.91) - (16.07)	(14.99)	-303.6%
DDM - Stable	5.15 - 10.62	7.88	7.1%
DDM - Multi	8.20 - 13.01	10.05	36.5%