As of 2025-07-16, the Intrinsic Value of JiShi Media Co Ltd (601929.SS) is 0.82 CNY. This 601929.SS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1.85 CNY, the upside of JiShi Media Co Ltd is -55.50%.
The range of the Intrinsic Value is (0.90) - 3.73 CNY
Based on its market price of 1.85 CNY and our intrinsic valuation, JiShi Media Co Ltd (601929.SS) is overvalued by 55.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.22) - (2.32) | (2.71) | -246.6% |
| DCF (Growth 10y) | (1.58) - (0.91) | (1.45) | -178.2% |
| DCF (EBITDA 5y) | (0.90) - 3.73 | 0.82 | -55.5% |
| DCF (EBITDA 10y) | (0.88) - 4.50 | 1.01 | -45.4% |
| Fair Value | -0.63 - -0.63 | -0.63 | -134.09% |
| P/E | (3.70) - (2.93) | (3.29) | -278.0% |
| EV/EBITDA | (1.85) - 0.52 | (1.37) | -173.9% |
| EPV | (4.29) - (5.57) | (4.93) | -366.4% |
| DDM - Stable | (0.85) - (3.66) | (2.25) | -221.7% |
| DDM - Multi | (0.37) - (1.33) | (0.59) | -131.7% |
| Market Cap (mil) | 6,456.11 |
| Beta | 1.94 |
| Outstanding shares (mil) | 3,489.79 |
| Enterprise Value (mil) | 11,390.79 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.78% |
| Cost of Debt | 5.00% |
| WACC | 8.23% |