As of 2025-07-06, the Intrinsic Value of Fangda Special Steel Technology Co Ltd (600507.SS) is 12.24 CNY. This 600507.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.82 CNY, the upside of Fangda Special Steel Technology Co Ltd is 154.00%.
The range of the Intrinsic Value is 8.61 - 20.41 CNY
Based on its market price of 4.82 CNY and our intrinsic valuation, Fangda Special Steel Technology Co Ltd (600507.SS) is undervalued by 154.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.61 - 20.41 | 12.24 | 154.0% |
| DCF (Growth 10y) | 11.90 - 26.17 | 16.32 | 238.6% |
| DCF (EBITDA 5y) | 11.57 - 14.71 | 12.50 | 159.3% |
| DCF (EBITDA 10y) | 15.35 - 20.38 | 17.06 | 253.9% |
| Fair Value | 0.87 - 0.87 | 0.87 | -81.85% |
| P/E | 2.87 - 4.69 | 3.80 | -21.1% |
| EV/EBITDA | 1.62 - 3.20 | 2.24 | -53.6% |
| EPV | (9.68) - (12.07) | (10.87) | -325.6% |
| DDM - Stable | 1.29 - 3.50 | 2.39 | -50.3% |
| DDM - Multi | 6.02 - 12.19 | 8.01 | 66.2% |
| Market Cap (mil) | 11,149.58 |
| Beta | 0.86 |
| Outstanding shares (mil) | 2,313.19 |
| Enterprise Value (mil) | 15,084.77 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.99% |
| Cost of Debt | 5.00% |
| WACC | 6.95% |