As of 2026-05-30, the Intrinsic Value of SDIC Power Holdings Co Ltd (600886.SS) is 16.13 CNY. This 600886.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.30 CNY, the upside of SDIC Power Holdings Co Ltd is 12.80%.
The range of the Intrinsic Value is 8.91 - 28.77 CNY
Based on its market price of 14.30 CNY and our intrinsic valuation, SDIC Power Holdings Co Ltd (600886.SS) is undervalued by 12.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.91 - 28.77 | 16.13 | 12.8% |
| DCF (Growth 10y) | 11.85 - 32.40 | 19.36 | 35.4% |
| DCF (EBITDA 5y) | 53.63 - 89.33 | 70.93 | 396.0% |
| DCF (EBITDA 10y) | 48.74 - 87.96 | 66.97 | 368.3% |
| Fair Value | 15.85 - 15.85 | 15.85 | 10.87% |
| P/E | 12.52 - 18.94 | 15.74 | 10.0% |
| EV/EBITDA | 12.91 - 34.61 | 21.00 | 46.8% |
| EPV | (23.67) - (25.25) | (24.46) | -271.0% |
| DDM - Stable | 5.04 - 13.79 | 9.41 | -34.2% |
| DDM - Multi | 14.75 - 29.16 | 19.37 | 35.5% |
| Market Cap (mil) | 114,464.20 |
| Beta | -0.01 |
| Outstanding shares (mil) | 8,004.49 |
| Enterprise Value (mil) | 273,501.22 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.98% |
| Cost of Debt | 5.00% |
| WACC | 6.31% |