000977.SZ
Inspur Electronic Information Industry Co Ltd
Price:  
51.43 
CNY
Volume:  
40,533,070.00
China | Technology Hardware, Storage & Peripherals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

000977.SZ Intrinsic Value

162.70 %
Upside

What is the intrinsic value of 000977.SZ?

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

Is 000977.SZ undervalued or overvalued?

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%.

51.43 CNY
Stock Price
135.13 CNY
Intrinsic Value
Intrinsic Value Details

000977.SZ Intrinsic Value - Valuation Summary

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%

000977.SZ Intrinsic Value - Key Valuation Metrics

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%