As of 2025-07-06, the Intrinsic Value of Xinyu Iron & Steel Co Ltd (600782.SS) is 23.44 CNY. This 600782.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.99 CNY, the upside of Xinyu Iron & Steel Co Ltd is 487.50%.
The range of the Intrinsic Value is 13.47 - 63.90 CNY
Based on its market price of 3.99 CNY and our intrinsic valuation, Xinyu Iron & Steel Co Ltd (600782.SS) is undervalued by 487.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.47 - 63.90 | 23.44 | 487.5% |
| DCF (Growth 10y) | 18.93 - 78.96 | 30.84 | 673.0% |
| DCF (EBITDA 5y) | 9.17 - 16.51 | 11.50 | 188.1% |
| DCF (EBITDA 10y) | 13.60 - 22.57 | 16.52 | 314.0% |
| Fair Value | 0.32 - 0.32 | 0.32 | -91.98% |
| P/E | 0.85 - 3.47 | 2.12 | -46.9% |
| EV/EBITDA | (5.75) - (0.62) | (3.44) | -186.3% |
| EPV | (11.26) - (12.52) | (11.89) | -398.0% |
| DDM - Stable | 0.65 - 2.21 | 1.43 | -64.1% |
| DDM - Multi | 14.49 - 32.07 | 19.35 | 384.9% |
| Market Cap (mil) | 12,551.14 |
| Beta | 1.48 |
| Outstanding shares (mil) | 3,145.65 |
| Enterprise Value (mil) | 24,223.24 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.25% |
| Cost of Debt | 5.00% |
| WACC | 5.91% |