As of 2026-05-27, the Intrinsic Value of Jiangsu Hengli Hydraulic Co Ltd (601100.SS) is 50.06 CNY. This 601100.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.23 CNY, the upside of Jiangsu Hengli Hydraulic Co Ltd is -55.40%.
The range of the Intrinsic Value is 37.57 - 77.41 CNY
Based on its market price of 112.23 CNY and our intrinsic valuation, Jiangsu Hengli Hydraulic Co Ltd (601100.SS) is overvalued by 55.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.57 - 77.41 | 50.06 | -55.4% |
| DCF (Growth 10y) | 47.62 - 93.88 | 62.24 | -44.5% |
| DCF (EBITDA 5y) | 65.96 - 154.67 | 111.15 | -1.0% |
| DCF (EBITDA 10y) | 72.69 - 169.52 | 119.61 | 6.6% |
| Fair Value | 10.33 - 10.33 | 10.33 | -90.80% |
| P/E | 54.52 - 96.07 | 75.88 | -32.4% |
| EV/EBITDA | 38.99 - 93.37 | 60.31 | -46.3% |
| EPV | 9.77 - 12.30 | 11.04 | -90.2% |
| DDM - Stable | 18.75 - 52.92 | 35.84 | -68.1% |
| DDM - Multi | 35.04 - 74.76 | 47.49 | -57.7% |
| Market Cap (mil) | 150,480.23 |
| Beta | 0.96 |
| Outstanding shares (mil) | 1,340.82 |
| Enterprise Value (mil) | 150,525.23 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.61% |
| Cost of Debt | 5.00% |
| WACC | 9.60% |