As of 2025-07-06, the Intrinsic Value of Kailuan Energy Chemical Co Ltd (600997.SS) is 7.47 CNY. This 600997.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.96 CNY, the upside of Kailuan Energy Chemical Co Ltd is 25.30%.
The range of the Intrinsic Value is 5.86 - 10.64 CNY
Based on its market price of 5.96 CNY and our intrinsic valuation, Kailuan Energy Chemical Co Ltd (600997.SS) is undervalued by 25.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.86 - 10.64 | 7.47 | 25.3% |
| DCF (Growth 10y) | 6.73 - 11.57 | 8.37 | 40.4% |
| DCF (EBITDA 5y) | 16.70 - 20.77 | 17.86 | 199.6% |
| DCF (EBITDA 10y) | 14.92 - 19.46 | 16.40 | 175.1% |
| Fair Value | 2.12 - 2.12 | 2.12 | -64.41% |
| P/E | 4.75 - 9.40 | 6.83 | 14.6% |
| EV/EBITDA | 6.14 - 11.92 | 8.57 | 43.8% |
| EPV | 0.47 - 0.65 | 0.56 | -90.6% |
| DDM - Stable | 2.75 - 6.53 | 4.64 | -22.2% |
| DDM - Multi | 4.17 - 6.93 | 5.15 | -13.7% |
| Market Cap (mil) | 9,463.29 |
| Beta | 1.07 |
| Outstanding shares (mil) | 1,587.80 |
| Enterprise Value (mil) | 9,845.46 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.33% |
| Cost of Debt | 5.00% |
| WACC | 7.53% |