Shandong Intco Recycling Resources Co Ltd (688087) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Shandong Intco Recycling Resources Co Ltd (SSE:688087), currently being evaluated. In 2025, Shandong Intco Recycling Resources Co Ltd generated $3.54 Billion in revenue and $200.59 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Shandong Intco Recycling Resources Co Ltd is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: N/A
- Recent Revenue (2025): $3.54 Billion
- Free Cash Flow (2025): $200.59 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.