As of 2025-07-10, the Intrinsic Value of Western Mining Co Ltd (601168.SS) is 23.30 CNY. This 601168.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.97 CNY, the upside of Western Mining Co Ltd is 37.30%.
The range of the Intrinsic Value is 18.21 - 31.04 CNY
Based on its market price of 16.97 CNY and our intrinsic valuation, Western Mining Co Ltd (601168.SS) is undervalued by 37.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.21 - 31.04 | 23.30 | 37.3% |
| DCF (Growth 10y) | 26.30 - 43.26 | 33.05 | 94.7% |
| DCF (EBITDA 5y) | 39.49 - 60.40 | 44.94 | 164.8% |
| DCF (EBITDA 10y) | 45.08 - 72.50 | 53.29 | 214.1% |
| Fair Value | 31.50 - 31.50 | 31.50 | 85.61% |
| P/E | 18.67 - 45.37 | 29.49 | 73.8% |
| EV/EBITDA | 24.07 - 36.75 | 25.63 | 51.0% |
| EPV | 1.18 - 4.43 | 2.81 | -83.5% |
| DDM - Stable | 6.11 - 12.38 | 9.25 | -45.5% |
| DDM - Multi | 17.32 - 26.98 | 21.07 | 24.2% |
| Market Cap (mil) | 40,439.51 |
| Beta | 1.09 |
| Outstanding shares (mil) | 2,383.00 |
| Enterprise Value (mil) | 60,813.61 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.29% |
| Cost of Debt | 5.00% |
| WACC | 9.41% |