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
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%.
| 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% |
| 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% |