What is the intrinsic value of 000893.SZ?

As of 2025-07-06, the Intrinsic Value of Asia Potash International Investment Guangzhou Co Ltd (000893.SZ) is 19.02 CNY. This 000893.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.12 CNY, the upside of Asia Potash International Investment Guangzhou Co Ltd is -36.90%.

The range of the Intrinsic Value is 12.85 - 35.54 CNY

Is 000893.SZ undervalued or overvalued?

Based on its market price of 30.12 CNY and our intrinsic valuation, Asia Potash International Investment Guangzhou Co Ltd (000893.SZ) is overvalued by 36.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	12.85 - 35.54	19.02	-36.9%
DCF (Growth 10y)	37.09 - 103.57	55.19	83.2%
DCF (EBITDA 5y)	115.57 - 154.90	132.99	341.5%
DCF (EBITDA 10y)	155.31 - 236.48	190.37	532.0%
Fair Value	33.92 - 33.92	33.92	12.61%
P/E	21.82 - 29.79	26.56	-11.8%
EV/EBITDA	23.63 - 38.54	31.16	3.4%
EPV	(2.43) - (2.85)	(2.64)	-108.8%
DDM - Stable	11.01 - 37.38	24.19	-19.7%
DDM - Multi	31.34 - 84.85	46.03	52.8%