What is the intrinsic value of 600598.SS?

As of 2025-07-23, the Intrinsic Value of Heilongjiang Agriculture Co Ltd (600598.SS) is 10.65 CNY. This 600598.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.77 CNY, the upside of Heilongjiang Agriculture Co Ltd is -27.90%.

The range of the Intrinsic Value is 8.24 - 15.87 CNY

Is 600598.SS undervalued or overvalued?

Based on its market price of 14.77 CNY and our intrinsic valuation, Heilongjiang Agriculture Co Ltd (600598.SS) is overvalued by 27.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	8.24 - 15.87	10.65	-27.9%
DCF (Growth 10y)	9.82 - 18.34	12.53	-15.1%
DCF (EBITDA 5y)	9.62 - 18.90	14.01	-5.1%
DCF (EBITDA 10y)	11.09 - 21.47	15.78	6.8%
Fair Value	3.89 - 3.89	3.89	-73.64%
P/E	10.75 - 26.89	16.71	13.1%
EV/EBITDA	6.40 - 12.89	10.59	-28.3%
EPV	5.43 - 7.07	6.25	-57.7%
DDM - Stable	5.15 - 14.40	9.78	-33.8%
DDM - Multi	7.70 - 15.60	10.20	-30.9%