As of 2025-07-06, the Intrinsic Value of Shanghai Jiaoda Onlly Co Ltd (600530.SS) is 3.42 CNY. This 600530.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.68 CNY, the upside of Shanghai Jiaoda Onlly Co Ltd is -60.60%.
The range of the Intrinsic Value is 2.23 - 7.71 CNY
Based on its market price of 8.68 CNY and our intrinsic valuation, Shanghai Jiaoda Onlly Co Ltd (600530.SS) is overvalued by 60.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.23 - 7.71 | 3.42 | -60.6% |
| DCF (Growth 10y) | 2.82 - 9.13 | 4.20 | -51.7% |
| DCF (EBITDA 5y) | 1.25 - 3.30 | 2.01 | -76.8% |
| DCF (EBITDA 10y) | 1.79 - 4.14 | 2.65 | -69.5% |
| Fair Value | 0.17 - 0.17 | 0.17 | -98.00% |
| P/E | 0.75 - 1.42 | 1.09 | -87.5% |
| EV/EBITDA | 0.47 - 1.61 | 0.86 | -90.1% |
| EPV | (0.01) - 0.01 | 0.00 | -100.0% |
| DDM - Stable | 0.46 - 2.10 | 1.28 | -85.3% |
| DDM - Multi | 1.46 - 5.18 | 2.28 | -73.8% |
| Market Cap (mil) | 6,726.31 |
| Beta | 0.48 |
| Outstanding shares (mil) | 774.92 |
| Enterprise Value (mil) | 6,772.42 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.39% |
| Cost of Debt | 5.00% |
| WACC | 7.32% |