000876.SZ
New Hope Liuhe Co Ltd
Price:  
9.48 
CNY
Volume:  
23,558,170
China | Food Products

000876.SZ Intrinsic Value

12.4 %
Upside

What is the intrinsic value of 000876.SZ?

As of 2025-07-05, the Intrinsic Value of New Hope Liuhe Co Ltd (000876.SZ) is 10.66 CNY. This 000876.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.48 CNY, the upside of New Hope Liuhe Co Ltd is 12.4%.

The range of the Intrinsic Value is 5.71 - 19.35 CNY.

Is 000876.SZ undervalued or overvalued?

Based on its market price of 9.48 CNY and our intrinsic valuation, New Hope Liuhe Co Ltd (000876.SZ) is undervalued by 12.4%.

9.48 CNY
Stock Price
10.66 CNY
Intrinsic Value
Intrinsic Value Details

000876.SZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 5.71 - 19.35 10.66 12.4%
DCF (Growth Exit 10Y) 25.84 - 51.29 35.10 270.3%
Peter Lynch Fair Value 3.15 - 3.15 3.15 -66.76%
P/E Multiples 8.03 - 13.84 10.45 10.2%
EV/EBITDA Multiples 0.09 - 6.5 3.47 -63.4%
Dividend Discount Model - Stable 3.61 - 8.14 5.88 -38.0%
Dividend Discount Model - Multi Stages 13.75 - 23.44 17.28 82.3%

000876.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil)42,906
Beta1.13
Outstanding shares (mil)4,526
Enterprise Value (mil)102,282
Market risk premium6.6%
Cost of Equity11.6%
Cost of Debt5%
WACC7.2%