What is the intrinsic value of 603080.SS?

As of 2025-07-13, the Intrinsic Value of Xinjiang Torch Gas Co Ltd (603080.SS) is 19.86 CNY. This 603080.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.50 CNY, the upside of Xinjiang Torch Gas Co Ltd is 13.50%.

The range of the Intrinsic Value is 15.57 - 28.58 CNY

Is 603080.SS undervalued or overvalued?

Based on its market price of 17.50 CNY and our intrinsic valuation, Xinjiang Torch Gas Co Ltd (603080.SS) is undervalued by 13.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	15.57 - 28.58	19.86	13.5%
DCF (Growth 10y)	24.73 - 45.87	31.74	81.4%
DCF (EBITDA 5y)	33.76 - 40.05	37.23	112.7%
DCF (EBITDA 10y)	41.08 - 52.10	46.72	167.0%
Fair Value	17.27 - 17.27	17.27	-1.33%
P/E	16.04 - 22.44	19.46	11.2%
EV/EBITDA	15.13 - 22.27	19.47	11.2%
EPV	10.22 - 12.74	11.48	-34.4%
DDM - Stable	10.35 - 27.15	18.75	7.2%
DDM - Multi	19.25 - 37.99	25.43	45.3%