Loading...

Aluminum Corp of China Ltd (NYSE:ACH)

9.56 USD +0.33 USD ( +3.58% )
Watchlist Manager
Aluminum Corp of China Ltd Logo
Aluminum Corp of China Ltd
NYSE:ACH
Watchlist

DCF Value

Estimated DCF Value of one ACH stock under the base case scenario is 24.09 USD. Compared to the current market price of 9.56 USD, the stock is Undervalued by 60%.

Estimated DCF Value of one NYSE:ACH stock is 24.09 USD. Compared to the current market price of 9.56 USD, the stock is Undervalued by 60% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
8.73%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.73%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs, such as future revenue, using Present Value Calculation block.

ACH DCF Value
Base Case
24.09 USD
Undervaluation 60%
DCF Value
Price
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Aluminum Corp of China Ltd Competitors:
DCF Valuation
AM8
AMAG Austria Metall AG
NHYKF
Norsk Hydro ASA

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 166B CNY
Equity Value 166B CNY
/ Shares Outstanding 1B
Value per Share 161.17 CNY
CNY / USD Exchange Rate 0.1495
ACH DCF Value 24.09 USD
Undervalued by 60%

To view the process of calculating the Present Value of Aluminum Corp of China Ltd' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Discounted Cash Flow Model
Present Value of Free Cash Flow

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of ACH stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

ACH Stock DCF Valuation FAQ

What is the DCF value of one ACH stock?

Estimated DCF Value of one ACH stock under the base case scenario is 24.09 USD. Compared to the current market price of 9.56 USD, the stock is Undervalued by 60%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock intrinsic values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Aluminum Corp of China Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (166B CNY).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 24.09 USD per one ACH share.