As of 2026-04-01, the Intrinsic Value of Lanzhou LS Heavy Equipment Co Ltd (603169.SS) is 11.14 CNY. This 603169.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.90 CNY, the upside of Lanzhou LS Heavy Equipment Co Ltd is 12.50%.
The range of the Intrinsic Value is 8.19 - 16.44 CNY
Based on its market price of 9.90 CNY and our intrinsic valuation, Lanzhou LS Heavy Equipment Co Ltd (603169.SS) is undervalued by 12.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.19 - 16.44 | 11.14 | 12.5% |
| DCF (Growth 10y) | 14.29 - 26.23 | 18.58 | 87.7% |
| DCF (EBITDA 5y) | 14.93 - 17.86 | 16.30 | 64.7% |
| DCF (EBITDA 10y) | 20.38 - 26.01 | 22.98 | 132.1% |
| Fair Value | 0.27 - 0.27 | 0.27 | -97.26% |
| P/E | 1.15 - 7.46 | 4.19 | -57.7% |
| EV/EBITDA | (0.49) - 3.02 | 0.91 | -90.8% |
| EPV | (1.23) - (0.94) | (1.08) | -110.9% |
| DDM - Stable | 0.31 - 0.68 | 0.50 | -95.0% |
| DDM - Multi | 9.84 - 15.19 | 11.84 | 19.5% |
| Market Cap (mil) | 12,932.27 |
| Beta | 1.46 |
| Outstanding shares (mil) | 1,306.29 |
| Enterprise Value (mil) | 16,295.27 |
| Market risk premium | 6.13% |
| Cost of Equity | 13.65% |
| Cost of Debt | 5.00% |
| WACC | 11.33% |