What is the intrinsic value of 600814.SS?

As of 2025-06-02, the Intrinsic Value of Hangzhou Jiebai Group Co Ltd (600814.SS) is 11.50 CNY. This 600814.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.87 CNY, the upside of Hangzhou Jiebai Group Co Ltd is 46.10%.

The range of the Intrinsic Value is 10.50 - 12.96 CNY

Is 600814.SS undervalued or overvalued?

Based on its market price of 7.87 CNY and our intrinsic valuation, Hangzhou Jiebai Group Co Ltd (600814.SS) is undervalued by 46.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	10.50 - 12.96	11.50	46.1%
DCF (Growth 10y)	11.25 - 13.83	12.30	56.3%
DCF (EBITDA 5y)	10.44 - 22.21	15.75	100.2%
DCF (EBITDA 10y)	11.11 - 21.23	15.51	97.1%
Fair Value	1.44 - 1.44	1.44	-81.77%
P/E	7.51 - 18.40	11.22	42.5%
EV/EBITDA	8.41 - 19.41	13.58	72.5%
EPV	17.91 - 21.42	19.66	149.9%
DDM - Stable	1.94 - 3.68	2.81	-64.3%
DDM - Multi	5.44 - 8.31	6.60	-16.2%