As of 2025-07-21, the Intrinsic Value of Haier Smart Home Co Ltd (600690.SS) is 36.47 CNY. This 600690.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.81 CNY, the upside of Haier Smart Home Co Ltd is 41.30%.
The range of the Intrinsic Value is 26.73 - 59.26 CNY
Based on its market price of 25.81 CNY and our intrinsic valuation, Haier Smart Home Co Ltd (600690.SS) is undervalued by 41.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.73 - 59.26 | 36.47 | 41.3% |
| DCF (Growth 10y) | 32.47 - 68.78 | 43.43 | 68.3% |
| DCF (EBITDA 5y) | 36.08 - 45.29 | 40.22 | 55.8% |
| DCF (EBITDA 10y) | 40.70 - 54.60 | 46.86 | 81.6% |
| Fair Value | 38.87 - 38.87 | 38.87 | 50.59% |
| P/E | 23.68 - 27.07 | 25.32 | -1.9% |
| EV/EBITDA | 22.52 - 28.07 | 24.58 | -4.7% |
| EPV | 2.58 - 3.85 | 3.22 | -87.5% |
| DDM - Stable | 15.82 - 47.27 | 31.55 | 22.2% |
| DDM - Multi | 23.77 - 53.00 | 32.58 | 26.2% |
| Market Cap (mil) | 242,172.90 |
| Beta | 0.56 |
| Outstanding shares (mil) | 9,382.91 |
| Enterprise Value (mil) | 247,385.02 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.56% |
| Cost of Debt | 5.00% |
| WACC | 7.68% |