What is the intrinsic value of 600187.SS?

As of 2025-05-18, the Intrinsic Value of Heilongjiang Interchina Water Treatment Co Ltd (600187.SS) is 0.30 CNY. This 600187.SS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 3.12 CNY, the upside of Heilongjiang Interchina Water Treatment Co Ltd is -90.50%.

The range of the Intrinsic Value is 0.20 - 0.37 CNY

Is 600187.SS undervalued or overvalued?

Based on its market price of 3.12 CNY and our intrinsic valuation, Heilongjiang Interchina Water Treatment Co Ltd (600187.SS) is overvalued by 90.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(5.88) - (0.56)	(1.01)	-132.4%
DCF (Growth 10y)	(0.37) - (3.36)	(0.63)	-120.1%
DCF (EBITDA 5y)	0.20 - 0.37	0.30	-90.5%
DCF (EBITDA 10y)	0.18 - 0.41	0.30	-90.3%
Fair Value	0.02 - 0.02	0.02	-99.40%
P/E	0.04 - 0.42	0.22	-93.1%
EV/EBITDA	(0.33) - 0.24	(0.10)	-103.4%
EPV	(1.03) - (1.43)	(1.23)	-139.6%
DDM - Stable	0.06 - 0.73	0.40	-87.3%
DDM - Multi	0.63 - 6.08	1.14	-63.6%