What is the intrinsic value of 601677.SS?

As of 2025-05-16, the Intrinsic Value of Henan Mingtai Al.Industrial Co Ltd (601677.SS) is 13.68 CNY. This 601677.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.22 CNY, the upside of Henan Mingtai Al.Industrial Co Ltd is 11.90%.

The range of the Intrinsic Value is 10.19 - 20.60 CNY

Is 601677.SS undervalued or overvalued?

Based on its market price of 12.22 CNY and our intrinsic valuation, Henan Mingtai Al.Industrial Co Ltd (601677.SS) is undervalued by 11.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	10.19 - 20.60	13.68	11.9%
DCF (Growth 10y)	15.47 - 29.76	20.30	66.1%
DCF (EBITDA 5y)	24.98 - 33.48	27.67	126.5%
DCF (EBITDA 10y)	26.69 - 37.96	30.63	150.6%
Fair Value	26.47 - 26.47	26.47	116.61%
P/E	15.00 - 26.78	21.28	74.2%
EV/EBITDA	11.47 - 25.80	17.05	39.6%
EPV	4.90 - 7.00	5.95	-51.3%
DDM - Stable	10.43 - 26.35	18.39	50.5%
DDM - Multi	14.08 - 27.86	18.72	53.2%