CMOC Group Limited

DB:D7N Stock Report

Market Cap: €18.3b

CMOC Group Valuation

Is D7N undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

6/6

Valuation Score 6/6

  • 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 D7N when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: D7N (€0.65) is trading below our estimate of fair value (€1.58)

Significantly Below Fair Value: D7N is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for D7N?

Key metric: As D7N is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for D7N. This is calculated by dividing D7N's market cap by their current earnings.
What is D7N's PE Ratio?
PE Ratio7.6x
EarningsCN¥14.08b
Market CapCN¥139.13b

Price to Earnings Ratio vs Peers

How does D7N's PE Ratio compare to its peers?

The above table shows the PE ratio for D7N vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average39.4x
HEI Heidelberg Materials
11.5x8.7%€21.3b
SY1 Symrise
36.2x13.6%€14.2b
EVK Evonik Industries
33.5x32.9%€7.7b
BAS BASF
76.4x31.4%€38.0b
D7N CMOC Group
7.6x6.9%€148.3b

Price-To-Earnings vs Peers: D7N is good value based on its Price-To-Earnings Ratio (7.6x) compared to the peer average (39.4x).

Price to Earnings Ratio vs Industry

How does D7N's PE Ratio compare vs other companies in the European Metals and Mining Industry?

15 CompaniesPrice / EarningsEstimated GrowthMarket Cap
D7N 7.6xIndustry Avg. 11.5xNo. of Companies15PE0816243240+
15 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: D7N is good value based on its Price-To-Earnings Ratio (7.6x) compared to the European Metals and Mining industry average (11.5x).

Price to Earnings Ratio vs Fair Ratio

What is D7N'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.

D7N PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio7.6x
Fair PE Ratio21x

Price-To-Earnings vs Fair Ratio: D7N is good value based on its Price-To-Earnings Ratio (7.6x) compared to the estimated Fair Price-To-Earnings Ratio (21x).

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 D7N forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€0.65
€1.04
+61.1%
11.8%€1.38€0.85n/a14
Dec ’25€0.69
€1.04
+51.1%
11.1%€1.34€0.85n/a14
Nov ’25€0.79
€1.02
+30.2%
11.3%€1.31€0.82n/a13
Oct ’25€0.86
€1.02
+17.6%
13.0%€1.30€0.78n/a13
Sep ’25€0.74
€1.05
+43.2%
13.4%€1.32€0.77n/a13
Aug ’25€0.76
€1.08
+41.9%
10.6%€1.31€0.94n/a12
Jul ’25€0.82
€1.09
+33.9%
11.1%€1.33€0.95n/a11
Jun ’25€0.85
€1.09
+28.4%
14.6%€1.34€0.82n/a11
May ’25€0.87
€1.01
+15.9%
13.2%€1.34€0.84n/a10
Apr ’25€0.77
€0.85
+10.7%
14.6%€1.10€0.65n/a12
Mar ’25€0.59
€0.71
+20.1%
9.0%€0.79€0.62n/a11
Feb ’25€0.50
€0.71
+42.8%
9.0%€0.79€0.62n/a11
Jan ’25€0.47
€0.74
+56.6%
9.8%€0.89€0.63n/a10
Dec ’24€0.51
€0.74
+44.9%
10.6%€0.89€0.63€0.6911
Nov ’24€0.54
€0.77
+42.5%
12.3%€0.98€0.63€0.7911
Oct ’24€0.60
€0.81
+35.2%
17.1%€1.05€0.63€0.8611
Sep ’24€0.53
€0.73
+37.6%
23.7%€1.05€0.35€0.7412
Aug ’24€0.60
€0.71
+17.7%
24.4%€1.02€0.35€0.7612
Jul ’24€0.47
€0.68
+43.4%
24.6%€0.99€0.35€0.8211
Jun ’24€0.48
€0.67
+38.6%
30.3%€1.02€0.30€0.8512
May ’24€0.55
€0.66
+21.1%
31.4%€1.02€0.30€0.8711
Apr ’24€0.55
€0.61
+10.7%
30.1%€1.05€0.31€0.7712
Mar ’24€0.55
€0.62
+12.7%
27.7%€0.91€0.32€0.5912
Feb ’24€0.55
€0.60
+8.9%
28.5%€0.92€0.32€0.5012
Jan ’24€0.42
€0.57
+35.8%
35.2%€0.97€0.31€0.4713
Dec ’23€0.44
€0.57
+28.8%
35.3%€0.98€0.31€0.5113

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/20 02:00
End of Day Share Price 2024/12/20 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

CMOC Group Limited is covered by 44 analysts. 23 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Miriam ChanBofA Global Research
Ke ZhangBohai Securities Co., Ltd.
Felix LamCCB International Securities Limited