As of 2026-05-22, the Intrinsic Value of Henan Yuguang Gold & Lead Co Ltd (600531.SS) is 52.76 CNY. This 600531.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.84 CNY, the upside of Henan Yuguang Gold & Lead Co Ltd is 281.20%.
The range of the Intrinsic Value is 40.64 - 73.87 CNY
Based on its market price of 13.84 CNY and our intrinsic valuation, Henan Yuguang Gold & Lead Co Ltd (600531.SS) is undervalued by 281.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.64 - 73.87 | 52.76 | 281.2% |
| DCF (Growth 10y) | 73.69 - 126.92 | 93.21 | 573.5% |
| DCF (EBITDA 5y) | 59.74 - 86.60 | 69.79 | 404.2% |
| DCF (EBITDA 10y) | 94.86 - 138.82 | 111.70 | 707.1% |
| Fair Value | 16.59 - 16.59 | 16.59 | 19.89% |
| P/E | 14.81 - 23.43 | 18.87 | 36.3% |
| EV/EBITDA | 9.31 - 19.56 | 14.16 | 2.3% |
| EPV | (2.55) - (1.28) | (1.91) | -113.8% |
| DDM - Stable | 4.07 - 8.75 | 6.41 | -53.7% |
| DDM - Multi | 31.06 - 50.68 | 38.43 | 177.7% |
| Market Cap (mil) | 16,736.16 |
| Beta | 2.38 |
| Outstanding shares (mil) | 1,209.26 |
| Enterprise Value (mil) | 26,985.86 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.78% |
| Cost of Debt | 5.00% |
| WACC | 8.80% |