601168.SS
Western Mining Co Ltd
Price:  
16.40 
CNY
Volume:  
26,472,400.00
China | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

601168.SS Intrinsic Value

42.10 %
Upside

What is the intrinsic value of 601168.SS?

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 16.40 CNY, the upside of Western Mining Co Ltd is 42.10%.

The range of the Intrinsic Value is 18.21 - 31.04 CNY

Is 601168.SS undervalued or overvalued?

Based on its market price of 16.40 CNY and our intrinsic valuation, Western Mining Co Ltd (601168.SS) is undervalued by 42.10%.

16.40 CNY
Stock Price
23.30 CNY
Intrinsic Value
Intrinsic Value Details

601168.SS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.21 - 31.04 23.30 42.1%
DCF (Growth 10y) 26.30 - 43.26 33.05 101.5%
DCF (EBITDA 5y) 39.34 - 60.65 44.75 172.8%
DCF (EBITDA 10y) 44.95 - 72.74 53.12 223.9%
Fair Value 31.50 - 31.50 31.50 92.06%
P/E 18.50 - 45.63 29.46 79.7%
EV/EBITDA 24.52 - 36.93 25.78 57.2%
EPV 1.18 - 4.43 2.81 -82.9%
DDM - Stable 6.11 - 12.38 9.25 -43.6%
DDM - Multi 17.32 - 26.98 21.07 28.5%

601168.SS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 39,081.20
Beta 1.09
Outstanding shares (mil) 2,383.00
Enterprise Value (mil) 59,455.30
Market risk premium 6.13%
Cost of Equity 12.29%
Cost of Debt 5.00%
WACC 9.41%