What is the intrinsic value of 600103.SS?

As of 2025-07-20, the Intrinsic Value of Fujian Qingshan Paper Industry Co Ltd (600103.SS) is 1.24 CNY. This 600103.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.27 CNY, the upside of Fujian Qingshan Paper Industry Co Ltd is -45.30%.

The range of the Intrinsic Value is 0.92 - 1.85 CNY

Is 600103.SS undervalued or overvalued?

Based on its market price of 2.27 CNY and our intrinsic valuation, Fujian Qingshan Paper Industry Co Ltd (600103.SS) is overvalued by 45.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.92 - 1.85	1.24	-45.3%
DCF (Growth 10y)	0.93 - 1.70	1.20	-47.1%
DCF (EBITDA 5y)	2.53 - 4.15	3.29	45.1%
DCF (EBITDA 10y)	2.12 - 3.55	2.78	22.3%
Fair Value	0.38 - 0.38	0.38	-83.09%
P/E	0.94 - 1.59	1.32	-41.7%
EV/EBITDA	0.30 - 1.61	0.85	-62.4%
EPV	(0.93) - (1.06)	(0.99)	-143.8%
DDM - Stable	0.32 - 0.75	0.54	-76.4%
DDM - Multi	0.93 - 1.61	1.17	-48.5%