As of 2025-08-23, the Intrinsic Value of Jiangsu Phoenix Publishing & Media Corp Ltd (601928.SS) is 14.21 CNY. This 601928.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.20 CNY, the upside of Jiangsu Phoenix Publishing & Media Corp Ltd is 26.90%.
The range of the Intrinsic Value is 10.77 - 21.55 CNY
Based on its market price of 11.20 CNY and our intrinsic valuation, Jiangsu Phoenix Publishing & Media Corp Ltd (601928.SS) is undervalued by 26.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.77 - 21.55 | 14.21 | 26.9% |
| DCF (Growth 10y) | 12.52 - 23.67 | 16.11 | 43.8% |
| DCF (EBITDA 5y) | 14.17 - 16.31 | 15.11 | 34.9% |
| DCF (EBITDA 10y) | 15.38 - 18.83 | 16.93 | 51.1% |
| Fair Value | 7.33 - 7.33 | 7.33 | -34.58% |
| P/E | 10.44 - 11.20 | 11.10 | -0.9% |
| EV/EBITDA | 9.33 - 11.33 | 10.36 | -7.5% |
| EPV | 7.12 - 9.48 | 8.30 | -25.9% |
| DDM - Stable | 6.09 - 16.77 | 11.43 | 2.1% |
| DDM - Multi | 12.02 - 23.93 | 15.83 | 41.3% |
| Market Cap (mil) | 28,502.88 |
| Beta | 0.34 |
| Outstanding shares (mil) | 2,544.90 |
| Enterprise Value (mil) | 28,806.88 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.79% |
| Cost of Debt | 5.00% |
| WACC | 7.75% |