As of 2025-07-23, the Intrinsic Value of Shaanxi Construction Machinery Co Ltd (600984.SS) is 2.42 CNY. This 600984.SS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 3.56 CNY, the upside of Shaanxi Construction Machinery Co Ltd is -32.10%.
The range of the Intrinsic Value is (0.74) - 7.52 CNY
Based on its market price of 3.56 CNY and our intrinsic valuation, Shaanxi Construction Machinery Co Ltd (600984.SS) is overvalued by 32.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (34.38) - (17.55) | (21.90) | -715.0% |
| DCF (Growth 10y) | (13.18) - (19.64) | (14.87) | -517.8% |
| DCF (EBITDA 5y) | (0.74) - 7.52 | 2.42 | -32.1% |
| DCF (EBITDA 10y) | (0.07) - 10.98 | 4.09 | 15.0% |
| Fair Value | -3.95 - -3.95 | -3.95 | -210.82% |
| P/E | (16.85) - (18.04) | (16.93) | -575.4% |
| EV/EBITDA | (15.15) - 1.58 | (8.34) | -334.3% |
| EPV | (21.43) - (24.82) | (23.13) | -749.7% |
| DDM - Stable | (3.68) - (9.04) | (6.36) | -278.7% |
| DDM - Multi | (2.72) - (5.48) | (3.66) | -202.8% |
| Market Cap (mil) | 4,475.06 |
| Beta | 1.59 |
| Outstanding shares (mil) | 1,257.04 |
| Enterprise Value (mil) | 12,396.12 |
| Market risk premium | 6.13% |
| Cost of Equity | 15.43% |
| Cost of Debt | 5.00% |
| WACC | 7.65% |