As of 2025-08-06, the Intrinsic Value of China Railway Construction Corp Ltd (601186.SS) is 9.87 CNY. This 601186.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.08 CNY, the upside of China Railway Construction Corp Ltd is 22.20%.
The range of the Intrinsic Value is 3.61 - 19.69 CNY
Based on its market price of 8.08 CNY and our intrinsic valuation, China Railway Construction Corp Ltd (601186.SS) is undervalued by 22.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.61 - 19.69 | 9.87 | 22.2% |
| DCF (Growth 10y) | 7.49 - 23.95 | 13.93 | 72.4% |
| DCF (EBITDA 5y) | 12.52 - 37.42 | 27.09 | 235.3% |
| DCF (EBITDA 10y) | 14.48 - 38.94 | 28.13 | 248.1% |
| Fair Value | 7.86 - 7.86 | 7.86 | -2.75% |
| P/E | 8.73 - 13.77 | 10.42 | 29.0% |
| EV/EBITDA | (7.04) - 7.45 | 0.96 | -88.1% |
| EPV | (22.69) - (21.03) | (21.86) | -370.6% |
| DDM - Stable | 5.70 - 14.62 | 10.16 | 25.7% |
| DDM - Multi | 11.43 - 20.98 | 14.63 | 81.1% |
| Market Cap (mil) | 109,722.36 |
| Beta | 1.12 |
| Outstanding shares (mil) | 13,579.50 |
| Enterprise Value (mil) | 501,166.38 |
| Market risk premium | 6.13% |
| Cost of Equity | 14.99% |
| Cost of Debt | 5.00% |
| WACC | 5.94% |