As of 2025-07-13, the Intrinsic Value of Shanghai Jiao Yun Group Co Ltd (600676.SS) is 5.46 CNY. This 600676.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.95 CNY, the upside of Shanghai Jiao Yun Group Co Ltd is 10.30%.
The range of the Intrinsic Value is 4.64 - 6.95 CNY
Based on its market price of 4.95 CNY and our intrinsic valuation, Shanghai Jiao Yun Group Co Ltd (600676.SS) is undervalued by 10.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.64 - 6.95 | 5.46 | 10.3% |
| DCF (Growth 10y) | 6.41 - 9.83 | 7.64 | 54.3% |
| DCF (EBITDA 5y) | 7.54 - 10.25 | 8.54 | 72.5% |
| DCF (EBITDA 10y) | 9.10 - 12.90 | 10.53 | 112.8% |
| Fair Value | -1.82 - -1.82 | -1.82 | -136.82% |
| P/E | (7.36) - (7.66) | (7.52) | -251.9% |
| EV/EBITDA | (3.25) - (3.03) | (3.23) | -165.2% |
| EPV | (1.09) - (1.75) | (1.42) | -128.7% |
| DDM - Stable | (2.44) - (5.48) | (3.96) | -180.0% |
| DDM - Multi | 2.05 - 3.64 | 2.63 | -46.9% |
| Market Cap (mil) | 5,091.03 |
| Beta | 1.33 |
| Outstanding shares (mil) | 1,028.49 |
| Enterprise Value (mil) | 3,239.97 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.22% |
| Cost of Debt | 5.00% |
| WACC | 10.07% |