As of 2025-07-06, the Intrinsic Value of Hunan Heshun Petroleum Co Ltd (603353.SS) is 15.45 CNY. This 603353.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.30 CNY, the upside of Hunan Heshun Petroleum Co Ltd is -5.20%.
The range of the Intrinsic Value is 11.10 - 26.20 CNY
Based on its market price of 16.30 CNY and our intrinsic valuation, Hunan Heshun Petroleum Co Ltd (603353.SS) is overvalued by 5.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.10 - 26.20 | 15.45 | -5.2% |
| DCF (Growth 10y) | 14.61 - 32.92 | 19.93 | 22.3% |
| DCF (EBITDA 5y) | 11.02 - 22.73 | 14.03 | -13.9% |
| DCF (EBITDA 10y) | 13.93 - 27.47 | 17.58 | 7.9% |
| Fair Value | 0.94 - 0.94 | 0.94 | -94.23% |
| P/E | 2.74 - 7.95 | 5.42 | -66.8% |
| EV/EBITDA | 1.95 - 7.03 | 3.90 | -76.1% |
| EPV | 3.22 - 4.38 | 3.80 | -76.7% |
| DDM - Stable | 1.74 - 5.51 | 3.62 | -77.8% |
| DDM - Multi | 11.59 - 26.43 | 15.90 | -2.5% |
| Market Cap (mil) | 2,826.26 |
| Beta | 1.27 |
| Outstanding shares (mil) | 173.39 |
| Enterprise Value (mil) | 2,772.55 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.33% |
| Cost of Debt | 5.00% |
| WACC | 7.20% |