EN DE

Hunan Gold Corporation (002155) Fair Value & Analysis

Basic Materials · CN · Market cap 40.1B CNY

HG Hunan Gold Corporation 002155 · SHE
Price¥25.78
Fair Value¥13.76
Upside-46.6%
Quality57/100
Watch Hunan Gold Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.1% net margin
Low debt · generates free cash flow
1.24% dividend yield
Ranks above peers (9/15)
Moderate moat 48/100
Evidence: High Range ¥10.32 – ¥28.70 Share as image

Fair value as of: Jul 22, 2026

From 26 valuation models · updated 19 days ago

Share price +11.8% over the past month.

A solid business, but screening 47% overvalued on our models.

What matters now

  • The model range is unusually wide (¥10.32 to ¥28.70). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥40.93 ¥5.35 Fair Value ¥13.76 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range ¥5.35 – ¥40.93 · fair‑value band ¥10.32 – ¥28.70 · the ¥25.78 price screens above the ¥13.76 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Hunan Gold Corporation (002155) currently trades at ¥25.78, while our model-based Fair Value estimate is ¥13.76, implying the stock looks roughly 46.6% overvalued today. The Quality Score stands at 57/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Hunan Gold Corporation generated revenue of 55.9B CNY at a net margin of 3.1%. Revenue grew 43.5% year over year. It earns a return on equity of 22.2%. The balance sheet holds a net cash position of 1.1B CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥10.32 (bear case) to ¥28.70 (bull case); at ¥25.78, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 40% below its 52-week high and 50% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at 16% fair-value upside, at -47%, 002155 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ¥13.01 ¥23.34 ¥44.01 80
Residual Income ¥6.35 ¥8.63 ¥36.32 76
Rev-Margin DCF ¥12.99 ¥25.52 ¥44.91 74
All 26 models by family
DCF Models
FCF DCF ¥13.72 ¥21.12 ¥44.20 38
Owner Earnings ¥16.37 ¥35.68 ¥76.22 31
5Y Revenue Exit ¥12.99 ¥22.88 ¥42.82 39
5Y EBITDA Exit ¥12.26 ¥21.35 ¥38.46 41
5Y P/E Exit ¥13.46 ¥27.50 ¥46.06 38
10Y Revenue Exit ¥12.74 ¥26.59 ¥39.58 36
10Y EBITDA Exit ¥12.68 ¥25.13 ¥48.49 37
10Y P/E Exit ¥13.54 ¥27.52 ¥52.48 35
Earnings-Based
Graham-Dodd ¥6.48 ¥45.16 ¥63.37 54
Lynch FV ¥14.90 ¥21.29 ¥27.68 50
PEG = 1.0 ¥14.90 ¥21.29 ¥27.68 46
EPV ¥11.35 ¥13.04 ¥14.51 59
Dividend Discount
Gordon GGM ¥1.63 ¥3.38 ¥5.37 70
DDM Multi-Stage ¥1.63 ¥2.85 ¥3.55 61
Multiples
P/E Multiple ¥12.14 ¥16.19 ¥20.23 63
P/S Multiple ¥12.14 ¥16.19 ¥20.23 58
P/B Multiple ¥11.69 ¥15.58 ¥19.48 55
EV/EBIT ¥13.63 ¥17.76 ¥21.89 53
EV/EBITDA ¥11.74 ¥15.24 ¥18.74 54
EV/Revenue ¥11.97 ¥16.58 ¥21.18 43
Asset-Based
NCAV (Graham) ¥2.60 ¥3.48 ¥5.19 50
Growth DCF
Growth DCF ¥13.01 ¥23.34 ¥44.01 80
Rev-Margin DCF ¥12.99 ¥25.52 ¥44.91 74
Economic Profit
Residual Income ¥6.35 ¥8.63 ¥36.32 76
ROIC Compounder ¥14.04 ¥19.99 ¥28.32 72
Growth Earnings
Growth-Adj P/E ¥18.18 ¥25.98 ¥33.77 68

Widest divergence: Growth Earnings (¥25.98) versus Dividend Discount (¥2.85). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 55.9B CNY
Revenue growth (YoY) +43.5%
Net margin 3.1%
Return on equity 22.2%
Free cash flow 1.2B CNY FY2025
P/E ratio 22.9
More key figures
Operating margin 3.7%
EPS (TTM) ¥1.12
Dividend yield 1.2%
EPS growth (YoY) +81.0%
Net cash 1.1B CNY FY2024

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 59 · Market factors (momentum, volatility) 58

Profitability 68
Margins and returns on capital today
Quality Growth 76
Are margins and returns improving?
Cashflow 38
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 66
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 62
Price trend over the last 3–12 months (market factor)
52W Momentum 59
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Hunan Gold Corporation Limited engages in the exploration, mining, and beneficiation of gold, antimony, and tungsten in China.

Full company description

Hunan Gold Corporation Limited engages in the exploration, mining, and beneficiation of gold, antimony, and tungsten in China. The company offers gold ingots, refined antimony, antimony oxide, antimony glycol, and flame-retardant masterbatch for plastics; gold concentrate, antimony concentrate, and tungsten concentrate; and management and technical consulting services. It is also involved in smelting and processing of gold, antimony, and other non-ferrous metals; engineering surveying, topographic control, and mine surveying; import and export of commodities and technologies; and investment in mining enterprises, high-tech projects, and enterprises. The company was formerly known as Chenzhou Mining Group Co., Ltd. and changed its name to Hunan Gold Corporation Limited in May 2015. Hunan Gold Corporation Limited was founded in 2000 and is headquartered in Changsha, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hunan Gold Corporation reported revenue of ¥50.2B in FY2025 versus ¥19.8B in FY2021, a compound +26.1%/yr. Reported net income was ¥1.5B in FY2025, compounding +42.3%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
50.2B CNY
Latest YoY
+80.3%
Avg. growth/yr (3Y)
+33.6%
Avg. growth/yr (5Y)
+27.3%
Avg. growth/yr (21Y)
+23.9%
Revenue +26.1%/yr
FY21 ¥19.8B
FY22 ¥21.0B
FY23 ¥23.3B
FY24 ¥27.8B
FY25 ¥50.2B
Net income +42.3%/yr
FY21 ¥363M
FY22 ¥440M
FY23 ¥489M
FY24 ¥847M
FY25 ¥1.5B

002155 screens 47% overvalued. Compare with Newmont Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Hunan Gold Corporation Fair Value". https://www.fairvalue-calculator.com/stock/002155

Peer Group

Gold · 259 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 57 · Above median
Fair Value upside −47% · Below median
Return on equity (TTM) 22% · Above median
Return on assets 14% · Top 25%
Net margin (TTM) 3% · Above median
Operating margin (TTM) 4% · Below median
Revenue growth 44% · Above median
Dividend yield (TTM) 1.2% · Above median
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Gold median · lower = cheaper

P/E (TTM) 22.9× · Pricier than 75% of peers
P/B 4.94× · Pricier than 75% of peers
P/S (TTM) 0.72× · Cheaper than 75% of peers
P/FCF 5.1× · Cheaper than 75% of peers
EV/EBITDA 15.5× · Pricier than 75% of peers
PEG 5.48× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 100
PAST 89 · sector 0
HEALTH 100 · sector 98
DIVIDEND 25 · sector 24

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Gold stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Newmont Corporation NEMCL $112.00 $132.73 +19%
Zijin Mining Group 601899 ¥28.36 ¥30.58 +8%
Agnico Eagle Mines Limited AEM C$191.93 C$154.33 -20%
Barrick Mining Corporation B $34.93 $50.66 +45%
Wheaton Precious Metals Corp WPM C$152.57 C$52.47 -66%
Franco-Nevada Corporation FNV C$284.75 C$97.76 -66%
AngloGold Ashanti plc AU $76.35 $88.63 +16%
Gold Fields Limited GFI $33.33 $59.06 +77%
Kinross Gold Corporation KGC $22.57 $34.62 +53%
Northern Star Resources Limited NST A$20.48 A$15.98 -22%

Compare Hunan Gold Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Hunan Gold Corporation (002155) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥13.76 versus a price of ¥25.78, about −47% (overvalued).
What is the fair value of 002155?
Our model-based fair value for Hunan Gold Corporation is ¥13.76 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥25.78.
What is the quality score of 002155?
Hunan Gold Corporation has a Quality Score of 57/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Hunan Gold Corporation (002155)?
Hunan Gold Corporation reported trailing-twelve-month revenue of about 55.9B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002155?
The net profit margin of Hunan Gold Corporation is about 3.1%, meaning it keeps roughly 3.1% of revenue as net income. Based on the latest reported figures.
Does Hunan Gold Corporation pay a dividend?
Hunan Gold Corporation currently shows a dividend yield of about 1.24% relative to its recent price (as of Jul 22, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Hunan Gold Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.