China Daye Non-Ferrous Metals Mining Ltd (0661) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of China Daye Non-Ferrous Metals Mining Ltd stock HK$0.06, price HK$0.10, that is 41.7% below the price, quality 48 out of 100. Rating: strongly overvalued. Calculated from audited financials with 17 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 12, 2026.
How to read this chart
60‑month range HK$0.0390 – HK$0.2110 · fair‑value band HK$0.0400 – HK$0.1000 · the HK$0.1030 price screens above the HK$0.0600 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 12, 2026.
Follow China Daye Non-Ferrous Metals Mining in your weekly email
Every Wednesday you see whether China Daye Non-Ferrous Metals Mining is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
China Daye Non-Ferrous Metals Mining Limited, an investment holding company, engages in the mining and processing of mineral ores in China, Hong Kong, Kyrgyzstan, and the Republic of Mongolia. The company explores for copper, gold, silver, iron, and molybdenum deposits.
Show moreShow less
It is also involved in research and development activities; and selling/trading of metal products. The company is headquartered in Kowloon, Hong Kong. China Daye Non-Ferrous Metals Mining Limited operates as a subsidiary of Daye Nonferrous Metals Group Holdings Co., Ltd.
Stock analysis
China Daye Non-Ferrous Metals Mining Ltd (0661) currently trades at HK$0.1030, while our model-based Fair Value estimate is HK$0.0600, 42% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of HK$0.1100 per share, and 2 of the 13 models we run sit above the HK$0.1030 price.
Bear case: the DCF Models group reads lowest at HK$0.0200, and 11 of the 13 models stay below the price. Data coverage for this calculation is low.
Scenario range: HK$0.0400 (bear) to HK$0.1000 (bull), the price of HK$0.1030 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 48/100 (below-average quality), in the Basic Materials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
China Daye Non-Ferrous Metals Mining Ltd reported revenue of 66.1B CNY in FY2025 versus 35.7B CNY in FY2021, a compound +16.6%/yr. Reported net income was 53.5M CNY in FY2025, compounding −34.2%/yr from FY2021.
Key figures
Market cap HK$1.8B (≈ $235M) Micro · P/E ratio 3.9 · Net margin 0.7% · Return on equity 9.6% · Return on assets (EBIT) 2.6% (5-year average) · Operating margin 1.7% · Revenue (TTM) 77.7B CNY · Revenue growth (YoY) +39.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 23 out of 100 (low confidence).
What moves the price
The share trades about 51% below its 52-week high and 18% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −17% fair-value upside, at −42%, 0661 screens richer than that median.
Fair Value models
BearHK$0.0400Fair Value HK$0.0600BullHK$0.1000
Price HK$0.1030 · Downside -41.7%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.77/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+14.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+25.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+17.6%
Start year 2020 (pandemic). Over 10 years: +5.3% a year
Revenue growth 26 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−28.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−28.5%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.2% → 0%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+24.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +22.8% a year for the price.
Compare China Daye Non-Ferrous Metals Mining Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Copper · 71 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score48 · Above median
Fair Value upside−41.7% · Below median
Profitability
Return on equity (12 months)9.6% · Above median
Return on assets0.3% · Below median
Net margin (12 months)1.2% · Below median
Operating margin (12 months)1.7% · Below median
Growth and dividend
Revenue growth (quarter YoY)39.6% · Above median
Balance sheet
Debt / equity3.03× · Highest 25%
Valuation Multiplesvs Copper median · lower = cheaper
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). "China Daye Non-Ferrous Metals Mining Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0661
Frequently asked questions
Is China Daye Non-Ferrous Metals Mining Ltd (0661) overvalued or undervalued?
As of Nov 12, 2026, our model estimates a fair value of HK$0.0600 versus a price of HK$0.1030, about 42% lower (overvalued).
What is the fair value of 0661?
Our model-based fair value for China Daye Non-Ferrous Metals Mining Ltd is HK$0.0600 (as of Nov 12, 2026), built from audited fundamentals. The current price: HK$0.1030.
What is the quality score of 0661?
China Daye Non-Ferrous Metals Mining Ltd has a Quality Score of 48/100. 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 price target for China Daye Non-Ferrous Metals Mining Ltd (0661)?
Our model-based price target is the fair value of HK$0.0600 (as of Nov 12, 2026) from 17 valuation models. Cautious scenario HK$0.0400, optimistic scenario HK$0.1000. It is a calculation from audited fundamentals, not an analyst target.
What is the China Daye Non-Ferrous Metals Mining Ltd stock forecast for 2026?
Our models put fair value at HK$0.0600, about 42% lower versus a price of HK$0.1030 (overvalued). Cautious scenario HK$0.0400, optimistic scenario HK$0.1000. The calculation is refreshed regularly with new filings.
What is the revenue of China Daye Non-Ferrous Metals Mining Ltd (0661)?
China Daye Non-Ferrous Metals Mining Ltd reported trailing-twelve-month revenue of about 77.7B CNY (latest available figure, as of Nov 12, 2026).
What growth is priced into China Daye Non-Ferrous Metals Mining Ltd (0661)?
For today's price to be fair in a discounted-cash-flow model, China Daye Non-Ferrous Metals Mining Ltd would have to grow free cash flow by 24.8 % per year for five years (discount rate 15.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew 17.6 % per year. As of Nov 12, 2026.
What discount rate (WACC) does the fair value of 0661 use?
Our models discount China Daye Non-Ferrous Metals Mining Ltd at 15.8 %: a base by market capitalisation (micro), damped by beta 1.93, country premium for Hong Kong. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For China Daye Non-Ferrous Metals Mining Ltd that is +24.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (15.8 %) and the same formula as our fair value.
How much growth has China Daye Non-Ferrous Metals Mining Ltd (0661) delivered so far?
Over the past 5 years revenue at China Daye Non-Ferrous Metals Mining Ltd grew 17.6 % a year. The price currently implies free-cash-flow growth of +24.8 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of China Daye Non-Ferrous Metals Mining Ltd (0661) growing?
The median revenue growth in the sector is +8.9 % a year. That is the yardstick for the growth priced into China Daye Non-Ferrous Metals Mining Ltd (+24.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of China Daye Non-Ferrous Metals Mining Ltd (0661)?
The free-cash-flow yield on the price is 46.32 %: that much free cash flow China Daye Non-Ferrous Metals Mining Ltd produces per unit of market value. When it exceeds the discount rate of our models (15.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of China Daye Non-Ferrous Metals Mining Ltd (0661)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For China Daye Non-Ferrous Metals Mining Ltd it is HK$0.0600 per share (as of Nov 12, 2026), against a price of HK$0.1030. It is the blended result of 17 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is China Daye Non-Ferrous Metals Mining Ltd stock overvalued or undervalued in 2026?
As of Nov 12, 2026, 0661 trades above its calculated fair value: price HK$0.1030, fair value HK$0.0600, a gap of about −42% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 0661?
No. The price is what the market pays today (HK$0.1030); the fair value is what the company's own numbers justify (HK$0.0600). For China Daye Non-Ferrous Metals Mining Ltd the two are HK$0.0430 per share apart. That gap is exactly why we show both numbers side by side.
How much is China Daye Non-Ferrous Metals Mining Ltd worth?
The market values China Daye Non-Ferrous Metals Mining Ltd at about HK$1.8B (market capitalisation, as of Nov 12, 2026). Per share that is HK$0.1030; our models calculate a fair value of HK$0.0600 per share.
What do the bullish and bearish scenarios say about 0661?
Our models span a range for China Daye Non-Ferrous Metals Mining Ltd: cautious scenario HK$0.0400, base HK$0.0600, optimistic HK$0.1000 per share (as of Nov 12, 2026, price HK$0.1030). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0661?
China Daye Non-Ferrous Metals Mining Ltd trades at a price-to-earnings ratio of 3.9 (as of Nov 12, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$0.0600 is built from several models across several years. Other multiples: P/B 0.5, P/S 0.0, EV/EBITDA 10.2.
How solid is the balance sheet of China Daye Non-Ferrous Metals Mining Ltd (0661)?
Balance-sheet figures for China Daye Non-Ferrous Metals Mining Ltd (as of Nov 12, 2026): return on equity 9.6%, debt of 3.03 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 0661 from its 52-week high?
China Daye Non-Ferrous Metals Mining Ltd trades at HK$0.1030, about 51% below its 52-week high of HK$0.2110 and 18% above the low of HK$0.0870 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.0600 is for.
Which stocks are comparable to China Daye Non-Ferrous Metals Mining Ltd?
From the same area (Basic Materials) we also value Southern Copper Corporation, Freeport-McMoRan Inc, First Quantum Minerals Ltd, Lundin Mining Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is China Daye Non-Ferrous Metals Mining Ltd stock attractive at the current price?
The data as of Nov 12, 2026: price HK$0.1030, calculated fair value HK$0.0600 (−42%), Quality Score 48/100, from 17 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 0661 calculated?
We run China Daye Non-Ferrous Metals Mining Ltd through 17 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of HK$0.0600 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1% above its aggregate fair value. China Daye Non-Ferrous Metals Mining Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of China Daye Non-Ferrous Metals Mining Ltd (0661)?
The closing price on Nov 13, 2026 was HK$0.1030. Our model-based fair value is HK$0.0600, about 42% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with China Daye Non-Ferrous Metals Mining Ltd right now?
The price sits above even our optimistic bull case (HK$0.1000). The favourable scenario is already priced in. Weak quality (48/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (HK$0.0400 to HK$0.1000) leaves room in how you read the outcome.
Key figures of China Daye Non-Ferrous Metals Mining Ltd
How large is the market capitalisation of China Daye Non-Ferrous Metals Mining Ltd (0661)?
The market capitalisation of China Daye Non-Ferrous Metals Mining Ltd is HK$1.8B (≈ $235M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the net margin of China Daye Non-Ferrous Metals Mining Ltd (0661)?
The net margin of China Daye Non-Ferrous Metals Mining Ltd is 0.7% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of China Daye Non-Ferrous Metals Mining Ltd (0661)?
The return on equity (ROE) of China Daye Non-Ferrous Metals Mining Ltd is 9.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of China Daye Non-Ferrous Metals Mining Ltd (0661)?
On an EBIT basis the return on assets of China Daye Non-Ferrous Metals Mining Ltd is 2.6% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of China Daye Non-Ferrous Metals Mining Ltd (0661)?
The operating margin of China Daye Non-Ferrous Metals Mining Ltd is 1.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at China Daye Non-Ferrous Metals Mining Ltd (0661)?
Revenue at China Daye Non-Ferrous Metals Mining Ltd is growing 39.6% versus a year earlier (3y avg +25.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at China Daye Non-Ferrous Metals Mining Ltd (0661)?
Earnings per share at China Daye Non-Ferrous Metals Mining Ltd are growing 346% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does China Daye Non-Ferrous Metals Mining Ltd (0661) carry?
The net debt of China Daye Non-Ferrous Metals Mining Ltd is 14.5B CNY (fiscal year 2025, ≈ 20.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch China Daye Non-Ferrous Metals Mining Ltd in the live analysis
One click puts China Daye Non-Ferrous Metals Mining Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 12, 2026