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.
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%.
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% |
Market Cap (mil) | 42,906 |
Beta | 1.13 |
Outstanding shares (mil) | 4,526 |
Enterprise Value (mil) | 102,282 |
Market risk premium | 6.6% |
Cost of Equity | 11.6% |
Cost of Debt | 5% |
WACC | 7.2% |