What is the intrinsic value of 601899.SS?

As of 2025-05-05, the Intrinsic Value of Zijin Mining Group Co Ltd (601899.SS) is 22.72 CNY. This 601899.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.46 CNY, the upside of Zijin Mining Group Co Ltd is 30.10%.

The range of the Intrinsic Value is 16.59 - 34.89 CNY

Is 601899.SS undervalued or overvalued?

Based on its market price of 17.46 CNY and our intrinsic valuation, Zijin Mining Group Co Ltd (601899.SS) is undervalued by 30.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	16.59 - 34.89	22.72	30.1%
DCF (Growth 10y)	21.13 - 41.15	27.88	59.7%
DCF (EBITDA 5y)	33.06 - 48.43	40.37	131.2%
DCF (EBITDA 10y)	37.19 - 56.22	45.98	163.4%
Fair Value	33.82 - 33.82	33.82	93.71%
P/E	24.41 - 34.07	29.40	68.4%
EV/EBITDA	16.94 - 28.95	22.10	26.6%
EPV	(1.17) - (0.29)	(0.73)	-104.2%
DDM - Stable	10.50 - 26.13	18.32	4.9%
DDM - Multi	16.96 - 31.77	22.02	26.1%