600760.SS
Avic Shenyang Aircraft Co Ltd
Price:  
59.44 
CNY
Volume:  
24,748,292.00
China | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

600760.SS Intrinsic Value

-31.90 %
Upside

What is the intrinsic value of 600760.SS?

As of 2025-07-10, the Intrinsic Value of Avic Shenyang Aircraft Co Ltd (600760.SS) is 40.46 CNY. This 600760.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.44 CNY, the upside of Avic Shenyang Aircraft Co Ltd is -31.90%.

The range of the Intrinsic Value is 31.87 - 57.14 CNY

Is 600760.SS undervalued or overvalued?

Based on its market price of 59.44 CNY and our intrinsic valuation, Avic Shenyang Aircraft Co Ltd (600760.SS) is overvalued by 31.90%.

59.44 CNY
Stock Price
40.46 CNY
Intrinsic Value
Intrinsic Value Details

600760.SS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.87 - 57.14 40.46 -31.9%
DCF (Growth 10y) 46.90 - 83.24 59.35 -0.1%
DCF (EBITDA 5y) 169.26 - 237.00 199.35 235.4%
DCF (EBITDA 10y) 174.95 - 266.13 214.54 260.9%
Fair Value 28.20 - 28.20 28.20 -52.56%
P/E 41.79 - 74.56 56.51 -4.9%
EV/EBITDA 36.07 - 76.74 53.27 -10.4%
EPV 4.44 - 5.40 4.92 -91.7%
DDM - Stable 8.58 - 21.31 14.95 -74.9%
DDM - Multi 31.72 - 59.51 41.22 -30.7%

600760.SS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 163,798.81
Beta 1.33
Outstanding shares (mil) 2,755.70
Enterprise Value (mil) 161,199.78
Market risk premium 6.13%
Cost of Equity 9.98%
Cost of Debt 5.00%
WACC 9.74%