As of 2025-07-21, the Intrinsic Value of Beijing FengShangShiJi Culture Media Co Ltd (300860.SZ) is 2.71 CNY. This 300860.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.49 CNY, the upside of Beijing FengShangShiJi Culture Media Co Ltd is -90.80%.
The range of the Intrinsic Value is 2.62 - 2.86 CNY
Based on its market price of 29.49 CNY and our intrinsic valuation, Beijing FengShangShiJi Culture Media Co Ltd (300860.SZ) is overvalued by 90.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.62 - 2.86 | 2.71 | -90.8% |
| DCF (Growth 10y) | 4.03 - 5.40 | 4.53 | -84.6% |
| DCF (EBITDA 5y) | 15.76 - 18.32 | 17.44 | -40.9% |
| DCF (EBITDA 10y) | 13.99 - 17.79 | 16.14 | -45.3% |
| Fair Value | 6.07 - 6.07 | 6.07 | -79.43% |
| P/E | 7.72 - 12.51 | 8.77 | -70.3% |
| EV/EBITDA | 1.48 - 9.93 | 4.80 | -83.7% |
| EPV | 1.72 - 1.50 | 1.61 | -94.5% |
| DDM - Stable | 1.61 - 3.65 | 2.63 | -91.1% |
| DDM - Multi | 4.21 - 7.54 | 5.41 | -81.7% |
| Market Cap (mil) | 5,630.53 |
| Beta | 1.55 |
| Outstanding shares (mil) | 190.93 |
| Enterprise Value (mil) | 5,124.37 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.28% |
| Cost of Debt | 5.00% |
| WACC | 12.23% |