As of 2025-07-05, the Intrinsic Value of Xining Special Steel Co Ltd (600117.SS) is 3.65 CNY. This 600117.SS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 2.33 CNY, the upside of Xining Special Steel Co Ltd is 56.50%.
The range of the Intrinsic Value is 1.27 - 44.69 CNY
Based on its market price of 2.33 CNY and our intrinsic valuation, Xining Special Steel Co Ltd (600117.SS) is undervalued by 56.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.81) - 7.54 | (0.35) | -115.1% |
| DCF (Growth 10y) | 1.27 - 44.69 | 3.65 | 56.5% |
| DCF (EBITDA 5y) | (0.88) - (0.69) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 0.51 - 1.52 | 0.87 | -62.5% |
| Fair Value | -1.26 - -1.26 | -1.26 | -154.15% |
| P/E | (3.68) - (2.88) | (3.43) | -247.3% |
| EV/EBITDA | (4.88) - (3.73) | (4.31) | -284.8% |
| EPV | (4.79) - (6.74) | (5.77) | -347.5% |
| DDM - Stable | (2.74) - (49.28) | (26.01) | -1216.3% |
| DDM - Multi | (0.15) - (2.02) | (0.27) | -111.6% |
| Market Cap (mil) | 7,584.41 |
| Beta | 1.94 |
| Outstanding shares (mil) | 3,255.11 |
| Enterprise Value (mil) | 10,950.62 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.46% |
| Cost of Debt | 5.00% |
| WACC | 6.66% |