As of 2026-05-30, the Intrinsic Value of Yangtze Optical Fibre and Cable Joint Stock Ltd Co (601869.SS) is 76.91 CNY. This 601869.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 402.81 CNY, the upside of Yangtze Optical Fibre and Cable Joint Stock Ltd Co is -80.90%.
The range of the Intrinsic Value is 51.98 - 130.68 CNY
Based on its market price of 402.81 CNY and our intrinsic valuation, Yangtze Optical Fibre and Cable Joint Stock Ltd Co (601869.SS) is overvalued by 80.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51.98 - 130.68 | 76.91 | -80.9% |
| DCF (Growth 10y) | 157.04 - 365.48 | 223.24 | -44.6% |
| DCF (EBITDA 5y) | 812.41 - 1,034.50 | 940.55 | 133.5% |
| DCF (EBITDA 10y) | 1,145.94 - 1,661.13 | 1,413.12 | 250.8% |
| Fair Value | 27.56 - 27.56 | 27.56 | -93.16% |
| P/E | 87.33 - 139.96 | 111.33 | -72.4% |
| EV/EBITDA | 147.42 - 225.77 | 194.08 | -51.8% |
| EPV | (18.05) - (19.04) | (18.54) | -104.6% |
| DDM - Stable | 12.65 - 34.86 | 23.76 | -94.1% |
| DDM - Multi | 98.56 - 210.20 | 134.13 | -66.7% |
| Market Cap (mil) | 265,987.53 |
| Beta | -0.04 |
| Outstanding shares (mil) | 660.33 |
| Enterprise Value (mil) | 275,902.53 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.11% |
| Cost of Debt | 5.00% |
| WACC | 10.87% |