As of 2025-07-06, the Intrinsic Value of Shanghai Maling Aquarius Co Ltd (600073.SS) is 32.46 CNY. This 600073.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.37 CNY, the upside of Shanghai Maling Aquarius Co Ltd is 340.50%.
The range of the Intrinsic Value is 21.46 - 68.59 CNY
Based on its market price of 7.37 CNY and our intrinsic valuation, Shanghai Maling Aquarius Co Ltd (600073.SS) is undervalued by 340.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.46 - 68.59 | 32.46 | 340.5% |
| DCF (Growth 10y) | 26.62 - 79.09 | 38.95 | 428.6% |
| DCF (EBITDA 5y) | 27.24 - 38.38 | 32.52 | 341.3% |
| DCF (EBITDA 10y) | 30.25 - 43.65 | 36.43 | 394.3% |
| Fair Value | 1.51 - 1.51 | 1.51 | -79.57% |
| P/E | 4.63 - 7.17 | 5.68 | -23.0% |
| EV/EBITDA | 4.74 - 10.68 | 7.87 | 6.8% |
| EPV | (5.00) - (6.41) | (5.70) | -177.4% |
| DDM - Stable | 2.73 - 9.19 | 5.96 | -19.1% |
| DDM - Multi | 14.28 - 35.84 | 20.25 | 174.8% |
| Market Cap (mil) | 6,911.07 |
| Beta | 0.68 |
| Outstanding shares (mil) | 937.73 |
| Enterprise Value (mil) | 7,121.41 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.84% |
| Cost of Debt | 5.00% |
| WACC | 7.07% |