As of 2025-07-06, the Intrinsic Value of Shan XI Hua Yang Group New Energy Co Ltd (600348.SS) is 13.01 CNY. This 600348.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.84 CNY, the upside of Shan XI Hua Yang Group New Energy Co Ltd is 90.20%.
The range of the Intrinsic Value is 10.56 - 16.59 CNY
Based on its market price of 6.84 CNY and our intrinsic valuation, Shan XI Hua Yang Group New Energy Co Ltd (600348.SS) is undervalued by 90.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.56 - 16.59 | 13.01 | 90.2% |
| DCF (Growth 10y) | 9.27 - 13.91 | 11.17 | 63.2% |
| DCF (EBITDA 5y) | 17.87 - 22.39 | 19.52 | 185.4% |
| DCF (EBITDA 10y) | 15.08 - 19.76 | 16.91 | 147.3% |
| Fair Value | 13.54 - 13.54 | 13.54 | 98.01% |
| P/E | 6.37 - 7.56 | 6.93 | 1.3% |
| EV/EBITDA | 3.86 - 7.48 | 5.51 | -19.4% |
| EPV | (3.79) - (3.62) | (3.70) | -154.1% |
| DDM - Stable | 2.66 - 5.15 | 3.91 | -42.9% |
| DDM - Multi | 7.05 - 9.57 | 8.06 | 17.9% |
| Market Cap (mil) | 24,675.30 |
| Beta | 1.09 |
| Outstanding shares (mil) | 3,607.50 |
| Enterprise Value (mil) | 40,687.30 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.35% |
| Cost of Debt | 5.00% |
| WACC | 7.96% |