What is the intrinsic value of 600010.SS?

As of 2025-06-02, the Intrinsic Value of Inner Mongolia BaoTou Steel Union Co Ltd (600010.SS) is 2.14 CNY. This 600010.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.74 CNY, the upside of Inner Mongolia BaoTou Steel Union Co Ltd is 22.90%.

The range of the Intrinsic Value is 1.27 - 4.33 CNY

Is 600010.SS undervalued or overvalued?

Based on its market price of 1.74 CNY and our intrinsic valuation, Inner Mongolia BaoTou Steel Union Co Ltd (600010.SS) is undervalued by 22.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.27 - 4.33	2.14	22.9%
DCF (Growth 10y)	1.60 - 4.69	2.48	42.6%
DCF (EBITDA 5y)	1.25 - 2.16	1.41	-18.9%
DCF (EBITDA 10y)	1.57 - 2.58	1.79	2.8%
Fair Value	0.14 - 0.14	0.14	-92.20%
P/E	0.08 - 0.28	0.17	-90.1%
EV/EBITDA	(0.41) - (0.19)	(0.32)	-118.6%
EPV	(0.89) - (0.88)	(0.88)	-150.9%
DDM - Stable	0.04 - 0.13	0.09	-95.1%
DDM - Multi	1.38 - 2.37	1.69	-3.1%