As of 2025-07-06, the Intrinsic Value of Angang Steel Co Ltd (000898.SZ) is 1.47 CNY. This 000898.SZ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 2.50 CNY, the upside of Angang Steel Co Ltd is -41.20%.
The range of the Intrinsic Value is 0.68 - 2.69 CNY
Based on its market price of 2.50 CNY and our intrinsic valuation, Angang Steel Co Ltd (000898.SZ) is overvalued by 41.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.26) - (1.31) | (1.94) | -177.4% |
| DCF (Growth 10y) | (0.98) - 0.95 | (0.32) | -112.8% |
| DCF (EBITDA 5y) | 0.68 - 2.69 | 1.47 | -41.2% |
| DCF (EBITDA 10y) | 1.68 - 4.38 | 2.74 | 9.8% |
| Fair Value | -3.21 - -3.21 | -3.21 | -228.48% |
| P/E | (8.51) - (7.67) | (7.90) | -416.1% |
| EV/EBITDA | (10.85) - (7.63) | (9.44) | -477.4% |
| EPV | (12.35) - (14.39) | (13.37) | -634.7% |
| DDM - Stable | (3.54) - (7.98) | (5.76) | -330.4% |
| DDM - Multi | 0.58 - 1.07 | 0.76 | -69.7% |
| Market Cap (mil) | 23,423.05 |
| Beta | 1.40 |
| Outstanding shares (mil) | 9,369.22 |
| Enterprise Value (mil) | 49,826.05 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.98% |
| Cost of Debt | 5.00% |
| WACC | 7.41% |