As of 2026-04-03, the Intrinsic Value of Zhejiang Xinhua Chemical Co Ltd (603867.SS) is 23.69 CNY. This 603867.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.29 CNY, the upside of Zhejiang Xinhua Chemical Co Ltd is -19.10%.
The range of the Intrinsic Value is 18.46 - 33.35 CNY
Based on its market price of 29.29 CNY and our intrinsic valuation, Zhejiang Xinhua Chemical Co Ltd (603867.SS) is overvalued by 19.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.46 - 33.35 | 23.69 | -19.1% |
| DCF (Growth 10y) | 25.69 - 45.31 | 32.65 | 11.5% |
| DCF (EBITDA 5y) | 64.82 - 96.08 | 74.90 | 155.7% |
| DCF (EBITDA 10y) | 63.43 - 104.33 | 77.47 | 164.5% |
| Fair Value | 20.46 - 20.46 | 20.46 | -30.16% |
| P/E | 27.52 - 47.39 | 36.90 | 26.0% |
| EV/EBITDA | 29.43 - 39.57 | 31.89 | 8.9% |
| EPV | 0.30 - 0.85 | 0.58 | -98.0% |
| DDM - Stable | 5.67 - 13.40 | 9.53 | -67.4% |
| DDM - Multi | 16.43 - 29.66 | 21.10 | -28.0% |
| Market Cap (mil) | 6,370.28 |
| Beta | 1.80 |
| Outstanding shares (mil) | 217.49 |
| Enterprise Value (mil) | 6,629.76 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.15% |
| Cost of Debt | 5.00% |
| WACC | 11.26% |