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.
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%.
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% |
Market Cap (mil) | 14,624 |
Beta | 1.03 |
Outstanding shares (mil) | 3,963 |
Enterprise Value (mil) | 23,129 |
Market risk premium | 6.6% |
Cost of Equity | 8% |
Cost of Debt | 5% |
WACC | 5.8% |