As of 2025-05-07, the Intrinsic Value of Sino-Platinum Metals Co Ltd (600459.SS) is 190.44 CNY. This 600459.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.45 CNY, the upside of Sino-Platinum Metals Co Ltd is 1,315.90%.
The range of the Intrinsic Value is 116.96 - 513.60 CNY
Based on its market price of 13.45 CNY and our intrinsic valuation, Sino-Platinum Metals Co Ltd (600459.SS) is undervalued by 1,315.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 116.96 - 513.60 | 190.44 | 1315.9% |
| DCF (Growth 10y) | 229.94 - 986.42 | 370.63 | 2655.6% |
| DCF (EBITDA 5y) | 128.33 - 224.95 | 170.04 | 1164.2% |
| DCF (EBITDA 10y) | 231.45 - 420.61 | 310.55 | 2208.9% |
| Fair Value | 16.84 - 16.84 | 16.84 | 25.24% |
| P/E | 9.03 - 24.74 | 16.57 | 23.2% |
| EV/EBITDA | 7.09 - 20.98 | 13.45 | -0.0% |
| EPV | 1.62 - 3.96 | 2.79 | -79.3% |
| DDM - Stable | 6.74 - 34.35 | 20.55 | 52.8% |
| DDM - Multi | 110.54 - 425.38 | 174.11 | 1194.5% |
| Market Cap (mil) | 10,226.03 |
| Beta | 0.95 |
| Outstanding shares (mil) | 760.30 |
| Enterprise Value (mil) | 13,107.93 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.88% |
| Cost of Debt | 5.00% |
| WACC | 7.09% |