As of 2025-05-20, the Intrinsic Value of Shanghai Baosight Software Co Ltd (600845.SS) is 14.06 CNY. This 600845.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.19 CNY, the upside of Shanghai Baosight Software Co Ltd is -46.30%.
The range of the Intrinsic Value is 11.23 - 19.56 CNY
Based on its market price of 26.19 CNY and our intrinsic valuation, Shanghai Baosight Software Co Ltd (600845.SS) is overvalued by 46.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.23 - 19.56 | 14.06 | -46.3% |
| DCF (Growth 10y) | 13.77 - 23.39 | 17.07 | -34.8% |
| DCF (EBITDA 5y) | 31.51 - 45.67 | 37.04 | 41.4% |
| DCF (EBITDA 10y) | 31.23 - 48.84 | 38.11 | 45.5% |
| Fair Value | 16.69 - 16.69 | 16.69 | -36.28% |
| P/E | 21.46 - 40.46 | 29.44 | 12.4% |
| EV/EBITDA | 17.69 - 35.58 | 24.59 | -6.1% |
| EPV | 5.90 - 7.29 | 6.60 | -74.8% |
| DDM - Stable | 5.12 - 12.75 | 8.93 | -65.9% |
| DDM - Multi | 10.30 - 18.11 | 12.98 | -50.5% |
| Market Cap (mil) | 75,526.72 |
| Beta | 0.97 |
| Outstanding shares (mil) | 2,883.80 |
| Enterprise Value (mil) | 72,905.38 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.62% |
| Cost of Debt | 5.00% |
| WACC | 11.45% |