As of 2025-07-23, the Intrinsic Value of Xinjiang Korla Pear Co Ltd (600506.SS) is 16.81 CNY. This 600506.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.84 CNY, the upside of Xinjiang Korla Pear Co Ltd is -15.30%.
The range of the Intrinsic Value is 11.41 - 27.74 CNY
Based on its market price of 19.84 CNY and our intrinsic valuation, Xinjiang Korla Pear Co Ltd (600506.SS) is overvalued by 15.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.41 - 27.74 | 16.81 | -15.3% |
| DCF (Growth 10y) | 248.34 - 542.98 | 345.58 | 1641.8% |
| DCF (EBITDA 5y) | 74.35 - 253.36 | 137.47 | 592.9% |
| DCF (EBITDA 10y) | 579.80 - 2,002.86 | 1,066.32 | 5274.6% |
| Fair Value | 0.87 - 0.87 | 0.87 | -95.63% |
| P/E | 6.09 - 9.08 | 7.42 | -62.6% |
| EV/EBITDA | 0.24 - 9.30 | 5.63 | -71.6% |
| EPV | (2.88) - (2.56) | (2.72) | -113.7% |
| DDM - Stable | 1.26 - 3.19 | 2.22 | -88.8% |
| DDM - Multi | 50.52 - 94.58 | 65.44 | 229.8% |
| Market Cap (mil) | 3,809.68 |
| Beta | 0.85 |
| Outstanding shares (mil) | 192.02 |
| Enterprise Value (mil) | 4,562.74 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.28% |
| Cost of Debt | 5.00% |
| WACC | 8.17% |