What is the intrinsic value of 000612.SZ?

As of 2026-07-18, the Intrinsic Value of JiaoZuo WanFang Aluminum Manufacturing Co Ltd (000612.SZ) is 12.44 CNY. This 000612.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.58 CNY, the upside of JiaoZuo WanFang Aluminum Manufacturing Co Ltd is 17.60%.

The range of the Intrinsic Value is 10.35 - 16.04 CNY

Is 000612.SZ undervalued or overvalued?

Based on its market price of 10.58 CNY and our intrinsic valuation, JiaoZuo WanFang Aluminum Manufacturing Co Ltd (000612.SZ) is undervalued by 17.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	10.35 - 16.04	12.44	17.6%
DCF (Growth 10y)	11.35 - 16.78	13.37	26.4%
DCF (EBITDA 5y)	12.80 - 18.22	15.61	47.6%
DCF (EBITDA 10y)	13.04 - 18.45	15.69	48.3%
Fair Value	29.34 - 29.34	29.34	177.36%
P/E	10.45 - 26.40	13.91	31.5%
EV/EBITDA	8.92 - 22.98	14.79	39.8%
EPV	4.66 - 5.56	5.11	-51.7%
DDM - Stable	7.65 - 16.85	12.25	15.8%
DDM - Multi	7.38 - 12.61	9.31	-12.0%