As of 2025-07-11, the Intrinsic Value of China Nuclear Engineering & Construction Corp Ltd (601611.SS) is 5.15 CNY. This 601611.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.20 CNY, the upside of China Nuclear Engineering & Construction Corp Ltd is -44.00%.
The range of the Intrinsic Value is (3.63) - 32.61 CNY
Based on its market price of 9.20 CNY and our intrinsic valuation, China Nuclear Engineering & Construction Corp Ltd (601611.SS) is overvalued by 44.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.63) - 32.61 | 5.15 | -44.0% |
| DCF (Growth 10y) | 39.04 - 161.48 | 68.84 | 648.2% |
| DCF (EBITDA 5y) | 15.49 - 72.99 | 36.61 | 297.9% |
| DCF (EBITDA 10y) | 31.76 - 103.92 | 57.82 | 528.5% |
| Fair Value | 7.85 - 7.85 | 7.85 | -14.67% |
| P/E | 9.22 - 30.75 | 20.29 | 120.6% |
| EV/EBITDA | (11.62) - 7.30 | (0.16) | -101.7% |
| EPV | (25.59) - (26.88) | (26.23) | -385.1% |
| DDM - Stable | 2.90 - 8.39 | 5.64 | -38.7% |
| DDM - Multi | 22.96 - 45.82 | 30.11 | 227.3% |
| Market Cap (mil) | 27,727.24 |
| Beta | 1.18 |
| Outstanding shares (mil) | 3,013.83 |
| Enterprise Value (mil) | 91,463.34 |
| Market risk premium | 6.13% |
| Cost of Equity | 15.42% |
| Cost of Debt | 5.00% |
| WACC | 7.21% |