As of 2025-07-22, the Intrinsic Value of China CSSC Holdings Ltd (600150.SS) is 32.76 CNY. This 600150.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.79 CNY, the upside of China CSSC Holdings Ltd is -5.80%.
The range of the Intrinsic Value is 25.94 - 49.34 CNY
Based on its market price of 34.79 CNY and our intrinsic valuation, China CSSC Holdings Ltd (600150.SS) is overvalued by 5.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.94 - 49.34 | 32.76 | -5.8% |
| DCF (Growth 10y) | 36.28 - 71.86 | 46.70 | 34.2% |
| DCF (EBITDA 5y) | 34.93 - 46.34 | 40.27 | 15.7% |
| DCF (EBITDA 10y) | 43.94 - 61.32 | 51.82 | 48.9% |
| Fair Value | 24.26 - 24.26 | 24.26 | -30.27% |
| P/E | 15.67 - 32.28 | 21.99 | -36.8% |
| EV/EBITDA | 15.94 - 20.73 | 18.69 | -46.3% |
| EPV | 4.66 - 3.26 | 3.96 | -88.6% |
| DDM - Stable | 8.91 - 27.17 | 18.04 | -48.1% |
| DDM - Multi | 26.63 - 62.29 | 37.22 | 7.0% |
| Market Cap (mil) | 155,595.84 |
| Beta | 1.06 |
| Outstanding shares (mil) | 4,472.43 |
| Enterprise Value (mil) | 112,672.14 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.92% |
| Cost of Debt | 5.00% |
| WACC | 8.39% |