EN DE

Hunan Silver Co (002716) Fair Value & Analysis

Basic Materials · CN · Market cap 26.6B CNY

HS Hunan Silver Co 002716 · SHE
Price¥9.09
Fair Value¥2.05
Upside-77.5%
Quality50/100
Watch Hunan Silver Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.4% net margin
Low debt · generates free cash flow
Ranks above peers (8/13)
Narrow moat 41/100
Evidence: High Range ¥1.54 – ¥2.56 Share as image

Fair value as of: Jul 22, 2026

From 26 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from ¥2.53 to ¥2.05 (−19.0%) since Jun 25, 2026. Share price +16.8% over the past month.

A solid business, but screening 77% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥2.56). The favourable scenario is already priced in.
  • Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥21.15 ¥2.12 Fair Value ¥2.05 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 ¥2.12 – ¥21.15 · fair‑value band ¥1.54 – ¥2.56 · the ¥9.09 price screens above the ¥2.05 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 Silver Co (002716) currently trades at ¥9.09, while our model-based Fair Value estimate is ¥2.05, implying the stock looks roughly 77.5% overvalued today. The Quality Score stands at 50/100 (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 Silver Co generated revenue of 13.8B CNY at a net margin of 3.4%. Revenue grew 69.2% year over year. It earns a return on equity of 12.7%. The balance sheet holds a net cash position of 548M CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥1.54 (bear case) to ¥2.56 (bull case); at ¥9.09, the current price sits above 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 57% below its 52-week high and 141% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -34% fair-value upside, at -77%, 002716 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 ¥3.00 ¥5.53 ¥9.67 80
Residual Income ¥1.09 ¥1.20 ¥1.97 76
Rev-Margin DCF ¥2.67 ¥4.51 ¥8.25 74
All 26 models by family
DCF Models
FCF DCF ¥3.16 ¥4.73 ¥9.71 38
Owner Earnings ¥2.33 ¥4.74 ¥9.81 31
5Y Revenue Exit ¥2.51 ¥4.00 ¥7.11 39
5Y EBITDA Exit ¥2.60 ¥4.18 ¥7.27 41
5Y P/E Exit ¥2.34 ¥4.44 ¥7.25 38
10Y Revenue Exit ¥2.66 ¥5.26 ¥6.89 36
10Y EBITDA Exit ¥2.80 ¥5.45 ¥10.00 37
10Y P/E Exit ¥2.62 ¥4.91 ¥8.57 35
Earnings-Based
Graham-Dodd ¥0.8200 ¥5.71 ¥8.02 54
Lynch FV ¥2.65 ¥3.78 ¥4.91 50
PEG = 1.0 ¥2.65 ¥3.78 ¥4.91 46
EPV ¥1.98 ¥2.24 ¥2.46 59
Dividend Discount
Gordon GGM ¥0.1600 ¥0.3300 ¥0.5300 70
DDM Multi-Stage ¥0.1600 ¥0.2800 ¥0.3500 61
Multiples
P/E Multiple ¥1.54 ¥2.05 ¥2.56 63
P/S Multiple ¥1.54 ¥2.05 ¥2.56 58
P/B Multiple ¥1.54 ¥2.05 ¥2.56 55
EV/EBIT ¥2.33 ¥2.96 ¥3.59 53
EV/EBITDA ¥2.31 ¥2.93 ¥3.56 54
EV/Revenue ¥2.07 ¥2.78 ¥3.48 43
Asset-Based
NCAV (Graham) ¥0.6300 ¥0.8400 ¥1.25 50
Growth DCF
Growth DCF ¥3.00 ¥5.53 ¥9.67 80
Rev-Margin DCF ¥2.67 ¥4.51 ¥8.25 74
Economic Profit
Residual Income ¥1.09 ¥1.20 ¥1.97 76
ROIC Compounder ¥2.57 ¥3.83 ¥4.63 72
Growth Earnings
Growth-Adj P/E ¥3.31 ¥4.73 ¥6.15 68

Widest divergence: DCF Models (¥4.73) versus Dividend Discount (¥0.2800). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 13.8B CNY
Revenue growth (YoY) +69.2%
Net margin 3.4%
Return on equity 12.7%
Free cash flow 458M CNY FY2025
P/E ratio 55.4
More key figures
Operating margin 6.4%
EPS (TTM) ¥0.1700
EPS growth (YoY) +456%
Net cash 548M CNY FY2024

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

Quality Score breakdown

Overall quality 50/100

Of which business quality 53 · Market factors (momentum, volatility) 48

Profitability 46
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 53
Earnings quality: real cash, not paper profit
Fin. Strength 73
Balance sheet, leverage, solvency risk
Investment 36
Disciplined investing over empire-building
Low Volatility 17
Calm price path (market factor)
Momentum 59
Price trend over the last 3–12 months (market factor)
52W Momentum 65
Distance to the 52-week high (market factor)
Net Issuance 19
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 Silver Co.,Ltd. engages in the research and development, production, and sale of high-purity silver and silver deep-processing products in China. The company offers high-purity silver and silver products, high-purity silver nitrate, electrolytic lead, gold, lead concentrate, zinc concentrate, and sulfur concentrate.

Full company description

Hunan Silver Co.,Ltd. engages in the research and development, production, and sale of high-purity silver and silver deep-processing products in China. The company offers high-purity silver and silver products, high-purity silver nitrate, electrolytic lead, gold, lead concentrate, zinc concentrate, and sulfur concentrate. It is also involved in the ferrous and non-ferrous metal mining, beneficiation, smelting, and trading. The company was formerly known as Chenzhou City Jingui Silver Industry Co., Ltd. and changed its name to Hunan Silver Co.,Ltd. in April 2024. Hunan Silver Co.,Ltd. was founded in 2004 and is headquartered in Chenzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hunan Silver Co reported revenue of ¥12.4B in FY2025 versus ¥2.0B in FY2021, a compound +58.1%/yr. Reported net income was ¥340M in FY2025, compounding +118.5%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
12.4B CNY
Latest YoY
+49.7%
Avg. growth/yr (3Y)
+54.2%
Avg. growth/yr (5Y)
+59.5%
Avg. growth/yr (16Y)
+18.7%
Revenue +58.1%/yr
FY21 ¥2.0B
FY22 ¥3.4B
FY23 ¥5.1B
FY24 ¥8.3B
FY25 ¥12.4B
Net income +118.5%/yr
FY21 ¥14.9M
FY22 −¥167M
FY23 −¥161M
FY24 ¥170M
FY25 ¥340M

002716 screens 77% overvalued. Compare with BHP Group →

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 Silver Co Fair Value". https://www.fairvalue-calculator.com/stock/002716

Peer Group

Other Industrial Metals & Mining · 476 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 50 · Above median
Fair Value upside −77% · Bottom 25%
Return on equity (TTM) 13% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 3% · Above median
Operating margin (TTM) 6% · Above median
Revenue growth 69% · Top 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Other Industrial Metals & Mining median · lower = cheaper

P/E (TTM) 55.4× · Pricier than 75% of peers
P/B 7.51× · Pricier than 75% of peers
P/S (TTM) 1.93× · Cheaper than median
P/FCF 8.6× · Pricier than median
EV/EBITDA 30.0× · 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 23
PAST 51 · sector 0
HEALTH 99 · sector 96
DIVIDEND 0 · sector 21

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 Other Industrial Metals & Mining stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
BHP Group BHPN 1,425 MXN 942.42 MXN -34%
Rio Tinto Group RIO A$164.89 A$81.76 -50%
Grupo México, S.A. GMEXICOB 199.23 MXN 187.72 MXN -6%
Vale S.A VALE $14.19 $9.14 -36%
Saudi Arabian Mining Company 1211 58.05 SAR 33.87 SAR -42%
CMOC Group 603993 ¥18.20 ¥16.15 -11%
Fortescue Ltd FMG A$18.47 A$18.62 +1%
China Tungsten And Hightech Materials Co 000657 ¥74.71 ¥9.55 -87%
Hindustan Zinc Limited HINDZINC ₹521.95 ₹576.80 +11%
China Northern Rare Earth (Group) High-Tech Co 600111 ¥39.56 ¥10.59 -73%

Compare Hunan Silver Co 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 Silver Co (002716) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥2.05 versus a price of ¥9.09, about −77% (overvalued).
What is the fair value of 002716?
Our model-based fair value for Hunan Silver Co is ¥2.05 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥9.09.
What is the quality score of 002716?
Hunan Silver Co has a Quality Score of 50/100. 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 Silver Co (002716)?
Hunan Silver Co reported trailing-twelve-month revenue of about 13.8B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002716?
The net profit margin of Hunan Silver Co is about 3.4%, meaning it keeps roughly 3.4% of revenue as net income. Based on the latest reported figures.

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 Silver Co 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.