As of 2025-07-11, the Intrinsic Value of Inspur Electronic Information Industry Co Ltd (000977.SZ) is 135.13 CNY. This 000977.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.43 CNY, the upside of Inspur Electronic Information Industry Co Ltd is 162.70%.
The range of the Intrinsic Value is 88.78 - 263.66 CNY
Based on its market price of 51.43 CNY and our intrinsic valuation, Inspur Electronic Information Industry Co Ltd (000977.SZ) is undervalued by 162.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 88.78 - 263.66 | 135.13 | 162.7% |
| DCF (Growth 10y) | 188.13 - 536.77 | 280.98 | 446.3% |
| DCF (EBITDA 5y) | 321.75 - 386.15 | 355.62 | 591.5% |
| DCF (EBITDA 10y) | 416.37 - 567.43 | 489.47 | 851.7% |
| Fair Value | 37.43 - 37.43 | 37.43 | -27.23% |
| P/E | 50.19 - 95.33 | 73.68 | 43.3% |
| EV/EBITDA | 32.39 - 57.96 | 42.84 | -16.7% |
| EPV | 3.18 - 6.30 | 4.74 | -90.8% |
| DDM - Stable | 12.73 - 44.22 | 28.48 | -44.6% |
| DDM - Multi | 129.20 - 355.12 | 190.24 | 269.9% |
| Market Cap (mil) | 75,712.16 |
| Beta | 1.69 |
| Outstanding shares (mil) | 1,472.14 |
| Enterprise Value (mil) | 81,775.44 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.76% |
| Cost of Debt | 5.00% |
| WACC | 9.00% |