As of 2025-07-09, the Intrinsic Value of Chongqing Road and Bridge Co Ltd (600106.SS) is 1.71 CNY. This 600106.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.21 CNY, the upside of Chongqing Road and Bridge Co Ltd is -72.4%.

The range of the Intrinsic Value is 0.89 - 15.28 CNY.

Is 600106.SS undervalued or overvalued?

Based on its market price of 6.21 CNY and our intrinsic valuation, Chongqing Road and Bridge Co Ltd (600106.SS) is overvalued by 72.4%.

6.21 CNY

Stock Price

1.71 CNY

Intrinsic Value

Intrinsic Value Details

600106.SS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	0.89 - 15.28	1.71	-72.4%
DCF (Growth Exit 10Y)	0.61 - 9.25	1.11	-82.1%
DCF (EBITDA Exit 5Y)	0.25 - 0.49	0.37	-94.0%
DCF (EBITDA Exit 10Y)	0.32 - 0.58	0.44	-92.9%
Peter Lynch Fair Value	0.79 - 0.79	0.79	-87.34%
P/E Multiples	1.11 - 2.37	1.73	-72.1%
EV/EBITDA Multiples	0.05 - 0.49	0.20	-96.8%
Earnings Power Value	0.65 - 0.99	0.82	-86.8%
Dividend Discount Model - Stable	2.4 - 42.53	22.46	261.7%
Dividend Discount Model - Multi Stages	1.61 - 20.71	2.90	-53.3%

600106.SS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Guangdong Provincial Expressway Development Co Ltd	12.96 - 35.08	18.92	39.9%
Shenzhen Yan Tian Port Holdings Co Ltd	0.99 - 11.4	1.66	-63.5%
Dongguan Development Holdings Co Ltd	10.42 - 24	14.43	32.2%
Fujian Expressway Development Co Ltd	4.55 - 7.3	5.57	55.1%
Guangxi Wuzhou Communications Co Ltd	4.54 - 10.27	6.39	46.5%
Jilin Expressway Co Ltd	3.92 - 5.2	4.44	62.2%
Qilu Expressway Co Ltd	0.88 - 5.8	2.70	32.3%
Chengdu Expressway Co Ltd	5.45 - 7.45	6.28	195.0%
Hunan Investment Group Co Ltd	2.39 - 3.32	2.68	-50.9%

600106.SS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	8,253
Beta	0.94
Outstanding shares (mil)	1,329
Enterprise Value (mil)	8,451

Market risk premium	6.6%
Cost of Equity	6.35%
Cost of Debt	5%
WACC	6.1%