As of 2025-05-20, the Intrinsic Value of SAIC Motor Corp Ltd (600104.SS) is 64.34 CNY. This 600104.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.68 CNY, the upside of SAIC Motor Corp Ltd is 285.80%.
The range of the Intrinsic Value is 47.64 - 96.94 CNY
Based on its market price of 16.68 CNY and our intrinsic valuation, SAIC Motor Corp Ltd (600104.SS) is undervalued by 285.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.64 - 96.94 | 64.34 | 285.8% |
| DCF (Growth 10y) | 64.36 - 119.97 | 83.30 | 399.4% |
| DCF (EBITDA 5y) | 83.34 - 125.11 | 109.67 | 557.5% |
| DCF (EBITDA 10y) | 95.62 - 141.96 | 123.62 | 641.1% |
| Fair Value | 0.85 - 0.85 | 0.85 | -94.88% |
| P/E | 2.94 - 27.45 | 12.74 | -23.6% |
| EV/EBITDA | (5.32) - 20.65 | 6.90 | -58.6% |
| EPV | (23.20) - (25.31) | (24.25) | -245.4% |
| DDM - Stable | 1.11 - 2.47 | 1.79 | -89.3% |
| DDM - Multi | 46.14 - 65.92 | 53.51 | 220.8% |
| Market Cap (mil) | 193,076.00 |
| Beta | 0.74 |
| Outstanding shares (mil) | 11,575.30 |
| Enterprise Value (mil) | 306,370.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.50% |
| Cost of Debt | 5.00% |
| WACC | 6.58% |