As of 2026-05-27, the Intrinsic Value of Ningxia Baofeng Energy Group Co Ltd (600989.SS) is 25.23 CNY. This 600989.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.90 CNY, the upside of Ningxia Baofeng Energy Group Co Ltd is 1.30%.
The range of the Intrinsic Value is 17.48 - 43.07 CNY
Based on its market price of 24.90 CNY and our intrinsic valuation, Ningxia Baofeng Energy Group Co Ltd (600989.SS) is undervalued by 1.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.48 - 43.07 | 25.23 | 1.3% |
| DCF (Growth 10y) | 25.74 - 59.41 | 36.01 | 44.6% |
| DCF (EBITDA 5y) | 70.54 - 138.36 | 106.14 | 326.3% |
| DCF (EBITDA 10y) | 76.89 - 161.60 | 118.70 | 376.7% |
| Fair Value | 42.17 - 42.17 | 42.17 | 69.37% |
| P/E | 34.32 - 90.81 | 51.30 | 106.0% |
| EV/EBITDA | 25.65 - 69.62 | 41.47 | 66.5% |
| EPV | (4.92) - (5.13) | (5.03) | -120.2% |
| DDM - Stable | 13.47 - 38.94 | 26.20 | 5.2% |
| DDM - Multi | 19.60 - 42.33 | 26.62 | 6.9% |
| Market Cap (mil) | 182,600.66 |
| Beta | 0.82 |
| Outstanding shares (mil) | 7,333.36 |
| Enterprise Value (mil) | 214,095.66 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.44% |
| Cost of Debt | 5.00% |
| WACC | 8.74% |