What is the intrinsic value of 600959.SS?

As of 2025-05-18, the Intrinsic Value of Jiangsu Broadcasting Cable Information Network Corp Ltd (600959.SS) is 3.48 CNY. This 600959.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.24 CNY, the upside of Jiangsu Broadcasting Cable Information Network Corp Ltd is 7.60%.

The range of the Intrinsic Value is 2.43 - 6.35 CNY

Is 600959.SS undervalued or overvalued?

Based on its market price of 3.24 CNY and our intrinsic valuation, Jiangsu Broadcasting Cable Information Network Corp Ltd (600959.SS) is undervalued by 7.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.43 - 6.35	3.48	7.6%
DCF (Growth 10y)	3.47 - 8.86	4.93	52.2%
DCF (EBITDA 5y)	4.58 - 5.97	5.24	61.6%
DCF (EBITDA 10y)	4.85 - 6.91	5.79	78.6%
Fair Value	0.85 - 0.85	0.85	-73.82%
P/E	1.17 - 2.02	1.62	-49.9%
EV/EBITDA	0.18 - 3.56	1.85	-43.0%
EPV	(3.27) - (4.74)	(4.00)	-223.6%
DDM - Stable	0.58 - 2.03	1.31	-59.6%
DDM - Multi	2.62 - 6.89	3.77	16.4%