As of 2025-08-06, the Intrinsic Value of China Yangtze Power Co Ltd (600900.SS) is 20.30 CNY. This 600900.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.10 CNY, the upside of China Yangtze Power Co Ltd is -27.70%.
The range of the Intrinsic Value is 12.53 - 36.99 CNY
Based on its market price of 28.10 CNY and our intrinsic valuation, China Yangtze Power Co Ltd (600900.SS) is overvalued by 27.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.53 - 36.99 | 20.30 | -27.7% |
| DCF (Growth 10y) | 15.30 - 39.14 | 22.93 | -18.4% |
| DCF (EBITDA 5y) | 17.77 - 30.08 | 23.79 | -15.3% |
| DCF (EBITDA 10y) | 19.71 - 33.02 | 26.02 | -7.4% |
| Fair Value | 12.78 - 12.78 | 12.78 | -54.51% |
| P/E | 18.43 - 25.90 | 22.31 | -20.6% |
| EV/EBITDA | 3.79 - 22.30 | 11.47 | -59.2% |
| EPV | (1.27) - 1.57 | 0.15 | -99.5% |
| DDM - Stable | 11.51 - 30.99 | 21.25 | -24.4% |
| DDM - Multi | 15.91 - 29.84 | 20.43 | -27.3% |
| Market Cap (mil) | 687,556.44 |
| Beta | 0.21 |
| Outstanding shares (mil) | 24,468.20 |
| Enterprise Value (mil) | 979,813.44 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.19% |
| Cost of Debt | 5.00% |
| WACC | 6.98% |