What is the intrinsic value of 000683.SZ?

As of 2025-05-16, the Intrinsic Value of Inner Mongolia Yuan Xing Energy Co Ltd (000683.SZ) is 9.25 CNY. This 000683.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.18 CNY, the upside of Inner Mongolia Yuan Xing Energy Co Ltd is 78.50%.

The range of the Intrinsic Value is 7.81 - 11.27 CNY

Is 000683.SZ undervalued or overvalued?

Based on its market price of 5.18 CNY and our intrinsic valuation, Inner Mongolia Yuan Xing Energy Co Ltd (000683.SZ) is undervalued by 78.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	7.81 - 11.27	9.25	78.5%
DCF (Growth 10y)	10.42 - 14.74	12.22	135.8%
DCF (EBITDA 5y)	17.56 - 20.54	19.39	274.4%
DCF (EBITDA 10y)	19.25 - 23.86	21.80	320.9%
Fair Value	10.57 - 10.57	10.57	104.10%
P/E	5.59 - 11.74	9.21	77.7%
EV/EBITDA	7.44 - 9.64	8.92	72.1%
EPV	1.65 - 2.39	2.02	-61.0%
DDM - Stable	2.35 - 4.38	3.37	-35.0%
DDM - Multi	6.79 - 9.54	7.92	52.8%