000778.SZ
Xinxing Ductile Iron Pipes Co Ltd
Price:  
3.69 
CNY
Volume:  
54,880,904
China | Metals & Mining

000778.SZ Intrinsic Value

330.5 %
Upside

What is the intrinsic value of 000778.SZ?

As of 2025-07-05, the Intrinsic Value of Xinxing Ductile Iron Pipes Co Ltd (000778.SZ) is 15.88 CNY. This 000778.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.69 CNY, the upside of Xinxing Ductile Iron Pipes Co Ltd is 330.5%.

The range of the Intrinsic Value is 10.04 - 34.59 CNY.

Is 000778.SZ undervalued or overvalued?

Based on its market price of 3.69 CNY and our intrinsic valuation, Xinxing Ductile Iron Pipes Co Ltd (000778.SZ) is undervalued by 330.5%.

3.69 CNY
Stock Price
15.88 CNY
Intrinsic Value
Intrinsic Value Details

000778.SZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 10.04 - 34.59 15.88 330.5%
DCF (EBITDA Exit 5Y) 9.9 - 15.47 12.13 228.8%
DCF (EBITDA Exit 10Y) 12.32 - 18.69 14.88 303.2%
Peter Lynch Fair Value 0.17 - 0.17 0.17 -95.43%
P/E Multiples 0.5 - 2.17 1.38 -62.6%
EV/EBITDA Multiples (2.33) - 2.87 0.10 -97.2%
Dividend Discount Model - Stable 0.33 - 1.05 0.69 -81.3%
Dividend Discount Model - Multi Stages 9.2 - 17.25 11.57 213.6%

000778.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil)14,624
Beta1.03
Outstanding shares (mil)3,963
Enterprise Value (mil)23,129
Market risk premium6.6%
Cost of Equity8%
Cost of Debt5%
WACC5.8%