As of 2025-05-16, the Intrinsic Value of Bluestar Adisseo Co (600299.SS) is 5.93 CNY. This 600299.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.97 CNY, the upside of Bluestar Adisseo Co is -40.50%.
The range of the Intrinsic Value is 4.55 - 8.80 CNY
Based on its market price of 9.97 CNY and our intrinsic valuation, Bluestar Adisseo Co (600299.SS) is overvalued by 40.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.55 - 8.80 | 5.93 | -40.5% |
| DCF (Growth 10y) | 6.17 - 11.60 | 7.96 | -20.2% |
| DCF (EBITDA 5y) | 17.53 - 29.50 | 23.86 | 139.3% |
| DCF (EBITDA 10y) | 16.98 - 30.39 | 23.67 | 137.4% |
| Fair Value | 12.98 - 12.98 | 12.98 | 30.17% |
| P/E | 8.46 - 21.40 | 11.81 | 18.4% |
| EV/EBITDA | 9.43 - 17.69 | 12.80 | 28.4% |
| EPV | (0.89) - (1.13) | (1.01) | -110.1% |
| DDM - Stable | 4.17 - 10.96 | 7.56 | -24.1% |
| DDM - Multi | 5.13 - 10.23 | 6.81 | -31.7% |
| Market Cap (mil) | 26,738.54 |
| Beta | 0.71 |
| Outstanding shares (mil) | 2,681.90 |
| Enterprise Value (mil) | 26,878.02 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.49% |
| Cost of Debt | 5.00% |
| WACC | 9.21% |