000761.SZ
Bengang Steel Plates Co Ltd
Price:  
3.82 
CNY
Volume:  
49,316,350.00
China | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

000761.SZ Intrinsic Value

-339.80 %
Upside

What is the intrinsic value of 000761.SZ?

As of 2025-07-06, the Intrinsic Value of Bengang Steel Plates Co Ltd (000761.SZ) is (9.16) CNY. This 000761.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.82 CNY, the upside of Bengang Steel Plates Co Ltd is -339.80%.

The range of the Intrinsic Value is (10.67) - (8.58) CNY

Is 000761.SZ undervalued or overvalued?

Based on its market price of 3.82 CNY and our intrinsic valuation, Bengang Steel Plates Co Ltd (000761.SZ) is overvalued by 339.80%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

3.82 CNY
Stock Price
(9.16) CNY
Intrinsic Value
Intrinsic Value Details

000761.SZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (10.67) - (8.58) (9.16) -339.8%
DCF (Growth 10y) (6.10) - (3.91) (5.49) -243.8%
DCF (EBITDA 5y) (5.86) - (4.63) (1,234.50) -123450.0%
DCF (EBITDA 10y) (3.93) - (0.95) (1,234.50) -123450.0%
Fair Value -29.81 - -29.81 -29.81 -880.27%
P/E (15.69) - (15.86) (16.10) -521.3%
EV/EBITDA 42.65 - 198.76 103.49 2609.3%
EPV (15.43) - (17.94) (16.69) -536.9%
DDM - Stable (6.32) - (17.59) (11.95) -412.9%
DDM - Multi (0.72) - (1.60) (1.00) -126.1%

000761.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,693.44
Beta 1.67
Outstanding shares (mil) 4,108.23
Enterprise Value (mil) 40,454.84
Market risk premium 6.13%
Cost of Equity 13.16%
Cost of Debt 5.00%
WACC 7.81%