As of 2025-07-04, the Intrinsic Value of Jinhui Shipping and Transportation Ltd (JIN.OL) is 7.09 NOK. This JIN.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.50 NOK, the upside of Jinhui Shipping and Transportation Ltd is 29.00%.
The range of the Intrinsic Value is 0.49 - 31.08 NOK
Based on its market price of 5.50 NOK and our intrinsic valuation, Jinhui Shipping and Transportation Ltd (JIN.OL) is undervalued by 29.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.49 - 31.08 | 7.09 | 29.0% |
| DCF (Growth 10y) | 2.53 - 40.11 | 10.61 | 92.9% |
| DCF (EBITDA 5y) | 30.26 - 69.96 | 45.38 | 725.2% |
| DCF (EBITDA 10y) | 22.88 - 78.51 | 42.21 | 667.5% |
| Fair Value | 89.18 - 89.18 | 89.18 | 1,521.41% |
| P/E | 15.92 - 32.32 | 22.14 | 302.5% |
| EV/EBITDA | 21.07 - 58.52 | 38.45 | 599.1% |
| EPV | (8.82) - (2.50) | (5.66) | -202.9% |
| DDM - Stable | 24.43 - 52.99 | 38.71 | 603.8% |
| DDM - Multi | 17.73 - 31.46 | 22.82 | 315.0% |
| Market Cap (mil) | 600.93 |
| Beta | 0.62 |
| Outstanding shares (mil) | 109.26 |
| Enterprise Value (mil) | 1,977.52 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.14% |
| Cost of Debt | 9.58% |
| WACC | 9.43% |