As of 2025-05-19, the Intrinsic Value of Great Wall Motor Co Ltd (601633.SS) is 15.82 CNY. This 601633.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.62 CNY, the upside of Great Wall Motor Co Ltd is -33.00%.
The range of the Intrinsic Value is 11.41 - 24.59 CNY
Based on its market price of 23.62 CNY and our intrinsic valuation, Great Wall Motor Co Ltd (601633.SS) is overvalued by 33.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.41 - 24.59 | 15.82 | -33.0% |
| DCF (Growth 10y) | 16.43 - 32.98 | 22.01 | -6.8% |
| DCF (EBITDA 5y) | 32.52 - 69.28 | 48.75 | 106.4% |
| DCF (EBITDA 10y) | 35.81 - 78.49 | 53.94 | 128.4% |
| Fair Value | 32.76 - 32.76 | 32.76 | 38.69% |
| P/E | 17.34 - 28.77 | 22.64 | -4.1% |
| EV/EBITDA | 10.96 - 25.14 | 19.91 | -15.7% |
| EPV | (5.72) - (6.40) | (6.06) | -125.7% |
| DDM - Stable | 9.12 - 23.06 | 16.09 | -31.9% |
| DDM - Multi | 13.66 - 26.55 | 18.01 | -23.8% |
| Market Cap (mil) | 202,175.86 |
| Beta | 1.10 |
| Outstanding shares (mil) | 8,559.52 |
| Enterprise Value (mil) | 232,797.56 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.59% |
| Cost of Debt | 5.00% |
| WACC | 8.45% |