As of 2025-08-08, the Intrinsic Value of China Shanshui Cement Group Ltd (691.HK) is 1.54 HKD. This 691.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.76 HKD, the upside of China Shanshui Cement Group Ltd is 102.20%.
The range of the Intrinsic Value is 0.66 - 5.85 HKD
Based on its market price of 0.76 HKD and our intrinsic valuation, China Shanshui Cement Group Ltd (691.HK) is undervalued by 102.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.66 - 5.85 | 1.54 | 102.2% |
| DCF (Growth 10y) | 1.05 - 7.80 | 2.20 | 189.7% |
| DCF (EBITDA 5y) | 5.23 - 8.27 | 6.47 | 751.9% |
| DCF (EBITDA 10y) | 4.08 - 9.21 | 6.03 | 693.6% |
| Fair Value | -0.18 - -0.18 | -0.18 | -123.12% |
| P/E | (0.47) - 0.65 | (0.01) | -101.9% |
| EV/EBITDA | (0.71) - 2.25 | 0.48 | -36.7% |
| EPV | 0.18 - 1.64 | 0.91 | 19.6% |
| DDM - Stable | (0.24) - (0.55) | (0.39) | -151.7% |
| DDM - Multi | 1.17 - 2.13 | 1.52 | 99.6% |
| Market Cap (mil) | 3,309.02 |
| Beta | 0.80 |
| Outstanding shares (mil) | 4,353.97 |
| Enterprise Value (mil) | 6,854.22 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.03% |
| Cost of Debt | 14.13% |
| WACC | 9.77% |