As of 2025-05-18, the Intrinsic Value of MeiHua Holdings Group Co Ltd (600873.SS) is 15.86 CNY. This 600873.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.09 CNY, the upside of MeiHua Holdings Group Co Ltd is 43.00%.
The range of the Intrinsic Value is 13.47 - 19.38 CNY
Based on its market price of 11.09 CNY and our intrinsic valuation, MeiHua Holdings Group Co Ltd (600873.SS) is undervalued by 43.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.47 - 19.38 | 15.86 | 43.0% |
| DCF (Growth 10y) | 16.23 - 22.94 | 18.95 | 70.9% |
| DCF (EBITDA 5y) | 18.89 - 26.66 | 21.21 | 91.3% |
| DCF (EBITDA 10y) | 20.95 - 29.78 | 23.80 | 114.6% |
| Fair Value | 26.36 - 26.36 | 26.36 | 137.65% |
| P/E | 12.02 - 21.04 | 16.28 | 46.8% |
| EV/EBITDA | 8.56 - 17.96 | 12.11 | 9.2% |
| EPV | 8.65 - 10.76 | 9.70 | -12.5% |
| DDM - Stable | 8.21 - 15.66 | 11.94 | 7.7% |
| DDM - Multi | 12.33 - 17.90 | 14.58 | 31.4% |
| Market Cap (mil) | 31,637.44 |
| Beta | 0.86 |
| Outstanding shares (mil) | 2,852.79 |
| Enterprise Value (mil) | 32,759.13 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.52% |
| Cost of Debt | 5.00% |
| WACC | 7.91% |