603979.SS
JCHX Mining Management Co Ltd
Price:  
45.84 
CNY
Volume:  
16,050,410.00
China | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

603979.SS Intrinsic Value

-16.00 %
Upside

What is the intrinsic value of 603979.SS?

As of 2025-07-10, the Intrinsic Value of JCHX Mining Management Co Ltd (603979.SS) is 38.52 CNY. This 603979.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.84 CNY, the upside of JCHX Mining Management Co Ltd is -16.00%.

The range of the Intrinsic Value is 28.62 - 58.66 CNY

Is 603979.SS undervalued or overvalued?

Based on its market price of 45.84 CNY and our intrinsic valuation, JCHX Mining Management Co Ltd (603979.SS) is overvalued by 16.00%.

45.84 CNY
Stock Price
38.52 CNY
Intrinsic Value
Intrinsic Value Details

603979.SS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.62 - 58.66 38.52 -16.0%
DCF (Growth 10y) 57.22 - 114.86 76.28 66.4%
DCF (EBITDA 5y) 102.38 - 155.59 120.90 163.7%
DCF (EBITDA 10y) 121.77 - 196.15 148.41 223.7%
Fair Value 69.41 - 69.41 69.41 51.43%
P/E 50.83 - 118.17 76.66 67.2%
EV/EBITDA 52.06 - 74.12 58.73 28.1%
EPV 1.63 - 2.82 2.22 -95.1%
DDM - Stable 20.62 - 51.98 36.30 -20.8%
DDM - Multi 38.64 - 75.56 51.12 11.5%

603979.SS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 28,594.08
Beta 1.19
Outstanding shares (mil) 623.78
Enterprise Value (mil) 30,398.12
Market risk premium 6.13%
Cost of Equity 10.62%
Cost of Debt 5.00%
WACC 9.72%