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%.

	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%