601611.SS
China Nuclear Engineering & Construction Corp Ltd
Price:  
9.20 
CNY
Volume:  
18,290,134.00
China | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

601611.SS Intrinsic Value

-44.00 %
Upside

What is the intrinsic value of 601611.SS?

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

Is 601611.SS undervalued or overvalued?

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%.

9.20 CNY
Stock Price
5.15 CNY
Intrinsic Value
Intrinsic Value Details

601611.SS Intrinsic Value - Valuation Summary

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%

601611.SS Intrinsic Value - Key Valuation Metrics

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%