As of 2025-05-20, the Intrinsic Value of Kuaijishan Shaoxing Rice Wine Co Ltd (601579.SS) is 9.56 CNY. This 601579.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.76 CNY, the upside of Kuaijishan Shaoxing Rice Wine Co Ltd is -35.30%.
The range of the Intrinsic Value is 7.50 - 13.90 CNY
Based on its market price of 14.76 CNY and our intrinsic valuation, Kuaijishan Shaoxing Rice Wine Co Ltd (601579.SS) is overvalued by 35.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.50 - 13.90 | 9.56 | -35.3% |
| DCF (Growth 10y) | 10.82 - 20.56 | 13.97 | -5.3% |
| DCF (EBITDA 5y) | 21.66 - 32.43 | 27.10 | 83.6% |
| DCF (EBITDA 10y) | 26.00 - 42.54 | 33.87 | 129.4% |
| Fair Value | 4.59 - 4.59 | 4.59 | -68.91% |
| P/E | 9.27 - 12.29 | 10.46 | -29.1% |
| EV/EBITDA | 11.01 - 14.82 | 12.13 | -17.8% |
| EPV | 3.21 - 3.76 | 3.49 | -76.4% |
| DDM - Stable | 3.18 - 8.59 | 5.88 | -60.1% |
| DDM - Multi | 7.90 - 16.07 | 10.54 | -28.6% |
| Market Cap (mil) | 7,076.83 |
| Beta | 1.11 |
| Outstanding shares (mil) | 479.46 |
| Enterprise Value (mil) | 6,373.82 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.21% |
| Cost of Debt | 5.00% |
| WACC | 10.10% |