As of 2025-07-07, the Intrinsic Value of Zhe Jiang Dong Ri Ltd Co (600113.SS) is 15.39 CNY. This 600113.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.38 CNY, the upside of Zhe Jiang Dong Ri Ltd Co is -45.80%.
The range of the Intrinsic Value is 8.78 - 153.22 CNY
Based on its market price of 28.38 CNY and our intrinsic valuation, Zhe Jiang Dong Ri Ltd Co (600113.SS) is overvalued by 45.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.78 - 153.22 | 15.39 | -45.8% |
| DCF (Growth 10y) | 9.49 - 155.09 | 16.21 | -42.9% |
| DCF (EBITDA 5y) | 6.52 - 11.00 | 8.34 | -70.6% |
| DCF (EBITDA 10y) | 7.60 - 13.08 | 9.76 | -65.6% |
| Fair Value | 8.53 - 8.53 | 8.53 | -69.93% |
| P/E | 3.45 - 6.02 | 4.63 | -83.7% |
| EV/EBITDA | 3.46 - 8.14 | 5.44 | -80.8% |
| EPV | 2.61 - 3.65 | 3.13 | -89.0% |
| DDM - Stable | 4.48 - 108.12 | 56.30 | 98.4% |
| DDM - Multi | 6.88 - 123.23 | 12.77 | -55.0% |
| Market Cap (mil) | 11,958.48 |
| Beta | 0.89 |
| Outstanding shares (mil) | 421.37 |
| Enterprise Value (mil) | 11,568.89 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.72% |
| Cost of Debt | 5.00% |
| WACC | 6.65% |