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%.

	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%