As of 2025-06-01, the Intrinsic Value of Changjiang & Jinggong Steel Building Group Co Ltd (600496.SS) is 10.74 CNY. This 600496.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.16 CNY, the upside of Changjiang & Jinggong Steel Building Group Co Ltd is 240.00%.
The range of the Intrinsic Value is 6.63 - 21.59 CNY
Based on its market price of 3.16 CNY and our intrinsic valuation, Changjiang & Jinggong Steel Building Group Co Ltd (600496.SS) is undervalued by 240.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.63 - 21.59 | 10.74 | 240.0% |
| DCF (Growth 10y) | 14.85 - 41.96 | 22.34 | 606.9% |
| DCF (EBITDA 5y) | 16.56 - 27.00 | 21.54 | 581.6% |
| DCF (EBITDA 10y) | 23.95 - 40.28 | 31.46 | 895.6% |
| Fair Value | 2.18 - 2.18 | 2.18 | -30.95% |
| P/E | 3.30 - 7.81 | 5.51 | 74.4% |
| EV/EBITDA | 1.13 - 5.73 | 3.19 | 1.0% |
| EPV | 0.12 - 1.30 | 0.71 | -77.5% |
| DDM - Stable | 1.92 - 7.46 | 4.69 | 48.4% |
| DDM - Multi | 9.05 - 27.50 | 13.64 | 331.6% |
| Market Cap (mil) | 6,288.78 |
| Beta | 1.06 |
| Outstanding shares (mil) | 1,990.12 |
| Enterprise Value (mil) | 12,358.46 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.56% |
| Cost of Debt | 5.00% |
| WACC | 6.47% |