What is the intrinsic value of 600985.SS?

As of 2025-05-16, the Intrinsic Value of Huaibei Mining Holdings Co Ltd (600985.SS) is 23.75 CNY. This 600985.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.25 CNY, the upside of Huaibei Mining Holdings Co Ltd is 93.90%.

The range of the Intrinsic Value is 19.98 - 29.29 CNY

Is 600985.SS undervalued or overvalued?

Based on its market price of 12.25 CNY and our intrinsic valuation, Huaibei Mining Holdings Co Ltd (600985.SS) is undervalued by 93.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	19.98 - 29.29	23.75	93.9%
DCF (Growth 10y)	21.70 - 30.92	25.45	107.8%
DCF (EBITDA 5y)	52.64 - 76.75	57.57	369.9%
DCF (EBITDA 10y)	45.82 - 69.58	51.73	322.3%
Fair Value	16.83 - 16.83	16.83	37.36%
P/E	21.46 - 51.85	28.72	134.4%
EV/EBITDA	19.84 - 37.31	24.70	101.6%
EPV	(1.76) - (1.60)	(1.68)	-113.7%
DDM - Stable	11.16 - 21.50	16.33	33.3%
DDM - Multi	14.69 - 21.49	17.41	42.2%