As of 2025-07-17, the Intrinsic Value of Anhui Heli Co Ltd (600761.SS) is 22.30 CNY. This 600761.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.78 CNY, the upside of Anhui Heli Co Ltd is 18.70%.
The range of the Intrinsic Value is 16.64 - 33.38 CNY
Based on its market price of 18.78 CNY and our intrinsic valuation, Anhui Heli Co Ltd (600761.SS) is undervalued by 18.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.64 - 33.38 | 22.30 | 18.7% |
| DCF (Growth 10y) | 21.38 - 40.03 | 27.74 | 47.7% |
| DCF (EBITDA 5y) | 33.10 - 72.60 | 48.11 | 156.2% |
| DCF (EBITDA 10y) | 35.65 - 77.25 | 51.18 | 172.5% |
| Fair Value | 24.60 - 24.60 | 24.60 | 30.99% |
| P/E | 19.50 - 44.49 | 25.27 | 34.5% |
| EV/EBITDA | 18.38 - 42.82 | 27.58 | 46.8% |
| EPV | 5.61 - 8.15 | 6.88 | -63.4% |
| DDM - Stable | 10.63 - 26.29 | 18.46 | -1.7% |
| DDM - Multi | 20.57 - 37.66 | 26.43 | 40.7% |
| Market Cap (mil) | 16,727.16 |
| Beta | 1.02 |
| Outstanding shares (mil) | 890.69 |
| Enterprise Value (mil) | 20,074.28 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.03% |
| Cost of Debt | 5.00% |
| WACC | 8.01% |