As of 2025-05-18, the Intrinsic Value of China Petroleum Engineering Corp (600339.SS) is 13.23 CNY. This 600339.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.11 CNY, the upside of China Petroleum Engineering Corp is 325.30%.
The range of the Intrinsic Value is 10.17 - 22.19 CNY
Based on its market price of 3.11 CNY and our intrinsic valuation, China Petroleum Engineering Corp (600339.SS) is undervalued by 325.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.17 - 22.19 | 13.23 | 325.3% |
| DCF (Growth 10y) | 14.36 - 32.79 | 19.08 | 513.4% |
| DCF (EBITDA 5y) | 11.00 - 16.84 | 12.34 | 296.7% |
| DCF (EBITDA 10y) | 14.05 - 22.03 | 16.05 | 416.2% |
| Fair Value | 0.52 - 0.52 | 0.52 | -83.12% |
| P/E | 1.66 - 4.61 | 3.17 | 2.0% |
| EV/EBITDA | 4.20 - 6.71 | 5.22 | 67.7% |
| EPV | 4.40 - 4.88 | 4.64 | 49.2% |
| DDM - Stable | 0.79 - 2.49 | 1.64 | -47.3% |
| DDM - Multi | 6.92 - 16.55 | 9.72 | 212.6% |
| Market Cap (mil) | 17,363.60 |
| Beta | 1.07 |
| Outstanding shares (mil) | 5,583.15 |
| Enterprise Value (mil) | -371.10 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.55% |
| Cost of Debt | 5.00% |
| WACC | 6.03% |