As of 2025-07-20, the Intrinsic Value of Gansu Mogao Industrial Development Co Ltd (600543.SS) is 1.54 CNY. This 600543.SS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 6.48 CNY, the upside of Gansu Mogao Industrial Development Co Ltd is -76.20%.
The range of the Intrinsic Value is 1.28 - 2.27 CNY
Based on its market price of 6.48 CNY and our intrinsic valuation, Gansu Mogao Industrial Development Co Ltd (600543.SS) is overvalued by 76.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.14) - (0.48) | (0.66) | -110.1% |
| DCF (Growth 10y) | (0.20) - (0.23) | (0.21) | -103.3% |
| DCF (EBITDA 5y) | 1.28 - 2.27 | 1.54 | -76.2% |
| DCF (EBITDA 10y) | 1.45 - 2.93 | 1.87 | -71.2% |
| Fair Value | -0.98 - -0.98 | -0.98 | -115.11% |
| P/E | (4.23) - (4.00) | (4.30) | -166.3% |
| EV/EBITDA | (2.93) - (1.92) | (2.58) | -139.8% |
| EPV | (0.65) - (0.94) | (0.79) | -112.3% |
| DDM - Stable | (1.82) - (6.35) | (4.08) | -163.0% |
| DDM - Multi | (0.01) - (0.01) | (0.01) | -100.1% |
| Market Cap (mil) | 2,080.86 |
| Beta | 0.28 |
| Outstanding shares (mil) | 321.12 |
| Enterprise Value (mil) | 2,023.11 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.16% |
| Cost of Debt | 5.00% |
| WACC | 9.04% |