As of 2025-05-19, the Intrinsic Value of Beijing Shougang Co Ltd (000959.SZ) is 14.52 CNY. This 000959.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.63 CNY, the upside of Beijing Shougang Co Ltd is 300.00%.
The range of the Intrinsic Value is 9.69 - 24.86 CNY
Based on its market price of 3.63 CNY and our intrinsic valuation, Beijing Shougang Co Ltd (000959.SZ) is undervalued by 300.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.69 - 24.86 | 14.52 | 300.0% |
| DCF (Growth 10y) | 13.81 - 31.15 | 19.37 | 433.5% |
| DCF (EBITDA 5y) | 12.32 - 18.40 | 13.34 | 267.5% |
| DCF (EBITDA 10y) | 15.64 - 23.00 | 17.24 | 374.9% |
| Fair Value | 2.65 - 2.65 | 2.65 | -27.07% |
| P/E | 1.69 - 3.13 | 2.63 | -27.6% |
| EV/EBITDA | (1.54) - 0.87 | (0.87) | -124.0% |
| EPV | (4.35) - (4.25) | (4.30) | -218.5% |
| DDM - Stable | 0.66 - 1.69 | 1.17 | -67.7% |
| DDM - Multi | 6.99 - 12.49 | 8.85 | 143.8% |
| Market Cap (mil) | 28,219.55 |
| Beta | 1.18 |
| Outstanding shares (mil) | 7,773.98 |
| Enterprise Value (mil) | 65,398.95 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.42% |
| Cost of Debt | 5.00% |
| WACC | 6.58% |