SSE: 601212 - Baiyin Nonferrous Group Co., Ltd.

Yield per half year: +7.72%
Dividend yield: 0.00%
Sector: Materials

Current price
2.95 ¥
Average price
1.8 ¥ -39.15%

Price based on EPS
0.1376 ¥ -95.34%
Price according to DCF model (ebitda)
1.9 ¥ -35.44%
Price according to DCF model (FCF)
1.32 ¥ -55.22%
Discount price Net Income
3.82 ¥ +29.39%
2.5/10
4.134.133.593.593.053.052.512.51Apr '24Apr '24May '24May '24Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 0.1376 ¥
Current price = 2.95 ¥ (difference = -95.34%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 1.9 ¥
Current price = 2.95 ¥ (difference = -35.44%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 1.32 ¥
Current price = 2.95 ¥ (difference = -55.22%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription