Aluminum Corporation of China Valuation

Q: What is the Fair Price of AOC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

AOC (€0.58) is trading below our estimate of [[fair value]] (€3.04)

Is AOC undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of AOC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: AOC (€0.58) is trading below our estimate of fair value (€3.04)

Significantly Below Fair Value: AOC is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for AOC?

Key metric: As AOC is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for AOC. This is calculated by dividing AOC's market cap by their current earnings.
What is AOC's PE Ratio?
PE Ratio	7.6x
Earnings	CN¥10.32b
Market Cap	CN¥120.90b

AOC key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1x
Enterprise Value/EBITDA	6.1x
PEG Ratio	1.1x

Price to Earnings Ratio vs Peers

How does AOC's PE Ratio compare to its peers?

The above table shows the PE ratio for AOC vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	40.4x
SY1 Symrise	36.9x	12.6%	€14.5b
HEI Heidelberg Materials	11.4x	7.3%	€21.2b
EVK Evonik Industries	35.9x	33.1%	€8.2b
BAS BASF	77.4x	34.2%	€38.5b
AOC Aluminum Corporation of China	7.6x	7.0%	€130.2b

Price-To-Earnings vs Peers: AOC is good value based on its Price-To-Earnings Ratio (7.6x) compared to the peer average (40.4x).

Price to Earnings Ratio vs Industry

How does AOC's PE Ratio compare vs other companies in the European Metals and Mining Industry?

15 Companies	Price / Earnings	Estimated Growth	Market Cap

15 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: AOC is good value based on its Price-To-Earnings Ratio (7.6x) compared to the European Metals and Mining industry average (13.1x).

Price to Earnings Ratio vs Fair Ratio

What is AOC's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

AOC PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	7.6x
Fair PE Ratio	19.7x

Price-To-Earnings vs Fair Ratio: AOC is good value based on its Price-To-Earnings Ratio (7.6x) compared to the estimated Fair Price-To-Earnings Ratio (19.7x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst AOC forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	€0.58	€0.78 +33.5%	18.0%	€1.06	€0.52	n/a	12
Nov ’25	€0.62	€0.78 +25.8%	18.0%	€1.05	€0.52	n/a	12
Oct ’25	€0.69	€0.74 +7.0%	16.8%	€0.96	€0.52	n/a	12
Sep ’25	€0.56	€0.73 +30.8%	18.5%	€0.95	€0.51	n/a	13
Aug ’25	€0.50	€0.74 +46.4%	18.2%	€0.94	€0.51	n/a	11
Jul ’25	€0.61	€0.73 +19.1%	16.5%	€0.93	€0.51	n/a	11
Jun ’25	€0.68	€0.70 +2.4%	18.7%	€0.93	€0.42	n/a	12
May ’25	€0.61	€0.69 +13.1%	17.9%	€0.94	€0.43	n/a	11
Apr ’25	€0.57	€0.61 +5.5%	12.8%	€0.70	€0.43	n/a	11
Mar ’25	€0.46	€0.58 +24.6%	12.3%	€0.67	€0.39	n/a	11
Feb ’25	€0.43	€0.57 +34.3%	12.3%	€0.67	€0.39	n/a	11
Jan ’25	€0.44	€0.58 +33.4%	12.0%	€0.66	€0.39	n/a	10
Dec ’24	€0.44	€0.59 +35.4%	13.3%	€0.71	€0.40	n/a	10
Nov ’24	€0.51	€0.58 +13.5%	15.3%	€0.72	€0.36	€0.62	10
Oct ’24	€0.52	€0.57 +10.7%	19.0%	€0.84	€0.36	€0.69	12
Sep ’24	€0.43	€0.53 +21.4%	21.5%	€0.82	€0.35	€0.56	13
Aug ’24	€0.44	€0.52 +19.8%	22.0%	€0.82	€0.38	€0.50	13
Jul ’24	€0.38	€0.53 +38.0%	22.9%	€0.83	€0.39	€0.61	12
Jun ’24	€0.39	€0.58 +47.0%	24.8%	€0.85	€0.38	€0.68	13
May ’24	€0.53	€0.59 +10.9%	27.3%	€0.85	€0.37	€0.61	13
Apr ’24	€0.46	€0.57 +23.2%	28.5%	€0.86	€0.38	€0.57	13
Mar ’24	€0.49	€0.54 +10.6%	31.0%	€0.91	€0.29	€0.46	12
Feb ’24	€0.50	€0.54 +7.3%	31.6%	€0.91	€0.29	€0.43	12
Jan ’24	€0.39	€0.49 +27.7%	37.3%	€0.90	€0.28	€0.44	12
Dec ’23	€0.40	€0.49 +24.1%	37.0%	€0.90	€0.28	€0.44	12
Nov ’23	€0.28	€0.51 +84.5%	33.2%	€0.88	€0.30	€0.51	13

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.

Discover undervalued companies

Tokuyama

JP¥189.7b

Produces and sells various chemical products in Japan.

TBT

JP¥15.90

-1.9%

12.0%

Central Asia Metals

UK£279.8m

Operates as a base metals producer.

9C3

UK£1.97

3.1%

2.1%

Cabka

€64.2m

Manufactures and sells pallets and large containers made from recycled plastic in Europe, North America, and internationally.

7GW

€2.54

-63.2%