As of 2025-05-16, the Intrinsic Value of Zhejiang Juhua Co Ltd (600160.SS) is 13.62 CNY. This 600160.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.65 CNY, the upside of Zhejiang Juhua Co Ltd is -48.90%.
The range of the Intrinsic Value is 9.57 - 23.90 CNY
Based on its market price of 26.65 CNY and our intrinsic valuation, Zhejiang Juhua Co Ltd (600160.SS) is overvalued by 48.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.57 - 23.90 | 13.62 | -48.9% |
| DCF (Growth 10y) | 13.49 - 32.14 | 18.80 | -29.4% |
| DCF (EBITDA 5y) | 31.27 - 50.43 | 39.69 | 48.9% |
| DCF (EBITDA 10y) | 33.03 - 56.72 | 43.15 | 61.9% |
| Fair Value | 22.76 - 22.76 | 22.76 | -14.59% |
| P/E | 12.67 - 22.56 | 17.00 | -36.2% |
| EV/EBITDA | 11.73 - 27.88 | 17.77 | -33.3% |
| EPV | (3.73) - (4.60) | (4.17) | -115.6% |
| DDM - Stable | 8.77 - 28.22 | 18.50 | -30.6% |
| DDM - Multi | 12.06 - 29.92 | 17.16 | -35.6% |
| Market Cap (mil) | 71,948.34 |
| Beta | 1.12 |
| Outstanding shares (mil) | 2,699.75 |
| Enterprise Value (mil) | 74,380.90 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.58% |
| Cost of Debt | 5.00% |
| WACC | 8.37% |