As of 2025-05-18, the Intrinsic Value of Fujian Longxi Bearing Group Co Ltd (600592.SS) is 15.21 CNY. This 600592.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.02 CNY, the upside of Fujian Longxi Bearing Group Co Ltd is -47.60%.
The range of the Intrinsic Value is 11.19 - 24.02 CNY
Based on its market price of 29.02 CNY and our intrinsic valuation, Fujian Longxi Bearing Group Co Ltd (600592.SS) is overvalued by 47.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.19 - 24.02 | 15.21 | -47.6% |
| DCF (Growth 10y) | 19.60 - 41.74 | 26.57 | -8.5% |
| DCF (EBITDA 5y) | 45.87 - 76.11 | 62.82 | 116.5% |
| DCF (EBITDA 10y) | 57.31 - 104.38 | 81.65 | 181.4% |
| Fair Value | 10.50 - 10.50 | 10.50 | -63.81% |
| P/E | 11.54 - 15.76 | 13.10 | -54.9% |
| EV/EBITDA | 7.64 - 14.82 | 12.09 | -58.3% |
| EPV | 0.33 - 0.51 | 0.42 | -98.6% |
| DDM - Stable | 3.14 - 8.76 | 5.95 | -79.5% |
| DDM - Multi | 12.60 - 26.71 | 17.06 | -41.2% |
| Market Cap (mil) | 11,594.94 |
| Beta | 1.04 |
| Outstanding shares (mil) | 399.55 |
| Enterprise Value (mil) | 11,687.51 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.84% |
| Cost of Debt | 5.00% |
| WACC | 10.53% |