Loading...

Aluminum Corp of China Ltd (NYSE:ACH)

8.75 USD -0.65 USD ( -6.91% )
Watchlist Manager
Aluminum Corp of China Ltd Logo
Aluminum Corp of China Ltd
NYSE:ACH
Watchlist

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Sep 27, 2022.

Estimated DCF Value of one ACH stock is 21.96 USD. Compared to the current market price of 8.75 USD, the stock is Undervalued by 60%.

ACH DCF Value
Base Case
21.96 USD
Undervaluation 60%
DCF Value
Price
Worst Case
Base Case
Best Case
21.96
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 21.96 USD
Aluminum Corp of China Ltd Competitors:
DCF Valuation
MMP
MMP Industries Ltd
300328
Dongguan Eontec Co Ltd
603327
Sichuan Furong Technology Co Ltd
AM8
AMAG Austria Metall AG
HINDALCO
Hindalco Industries Ltd
0GRO
Profilgruppen AB
002996
Chongqing Shunbo Aluminum Co Ltd
002333
ZYF Lopsking Material Technology Co Ltd

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Sep 27, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Aluminum Corp of China Ltd.
Model Settings
Discount Rate
8.27%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
8.27%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

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 Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 162B CNY
Equity Value 162B CNY
/ Shares Outstanding 1B
Value per Share 157.21 CNY
CNY / USD Exchange Rate 0.1397
ACH DCF Value 21.96 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.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
286B 303B
Net Income
8.3B 14.7B
FCFE
8.3B 14.7B

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one ACH stock?

Estimated DCF Value of one ACH stock is 21.96 USD. Compared to the current market price of 8.75 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 DCF 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 (162B 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 21.96 USD per one ACH share.