As of 2026-05-26, the Intrinsic Value of Kingold Jewelry Inc (KGJI) is 87.03 USD. This KGJI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.00 USD, the upside of Kingold Jewelry Inc is 87,033,656.80%.
The range of the Intrinsic Value is 46.65 - 146.73 USD
Based on its market price of 0.00 USD and our intrinsic valuation, Kingold Jewelry Inc (KGJI) is undervalued by 87,033,656.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.65 - 146.73 | 87.03 | 87033656.8% |
| DCF (Growth 10y) | 107.77 - 216.17 | 151.95 | 151949083.3% |
| DCF (EBITDA 5y) | (3.15) - 64.69 | 7.47 | 7471017.9% |
| DCF (EBITDA 10y) | 69.38 - 147.38 | 87.39 | 87392938.4% |
| Fair Value | 10.13 - 10.13 | 10.13 | 10,131,025.00% |
| P/E | 7.32 - 138.49 | 61.64 | 61643331.7% |
| EV/EBITDA | (111.57) - 1.65 | (66.04) | -66040267.9% |
| EPV | (99.07) - (82.10) | (90.58) | -90583040.1% |
| DDM - Stable | 0.00 - 0.00 | 0.00 | -50.0% |
| DDM - Multi | 0.00 - 0.00 | 0.00 | 1267.2% |
| Market Cap (mil) | 0.00 |
| Beta | 137.80 |
| Outstanding shares (mil) | 11.02 |
| Enterprise Value (mil) | 2,195.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 1,375,684.40% |
| Cost of Debt | 15.09% |
| WACC | 11.92% |