As of 2026-04-04, the Intrinsic Value of Baiyin Nonferrous Group Co Ltd (601212.SS) is 10.36 CNY. This 601212.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.74 CNY, the upside of Baiyin Nonferrous Group Co Ltd is 33.80%.
The range of the Intrinsic Value is 8.09 - 14.23 CNY
Based on its market price of 7.74 CNY and our intrinsic valuation, Baiyin Nonferrous Group Co Ltd (601212.SS) is undervalued by 33.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.09 - 14.23 | 10.36 | 33.8% |
| DCF (Growth 10y) | 10.30 - 16.91 | 12.77 | 64.9% |
| DCF (EBITDA 5y) | 10.62 - 21.34 | 14.15 | 82.8% |
| DCF (EBITDA 10y) | 12.52 - 23.64 | 16.22 | 109.6% |
| Fair Value | 0.60 - 0.60 | 0.60 | -92.28% |
| P/E | 0.43 - 4.85 | 2.27 | -70.7% |
| EV/EBITDA | 1.85 - 5.95 | 3.64 | -52.9% |
| EPV | (0.05) - 0.32 | 0.14 | -98.2% |
| DDM - Stable | 0.14 - 0.28 | 0.21 | -97.3% |
| DDM - Multi | 13.79 - 17.39 | 15.20 | 96.4% |
| Market Cap (mil) | 57,312.92 |
| Beta | 1.52 |
| Outstanding shares (mil) | 7,404.77 |
| Enterprise Value (mil) | 69,158.42 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.95% |
| Cost of Debt | 5.00% |
| WACC | 9.67% |