What is the intrinsic value of 603008.SS?

As of 2025-07-07, the Intrinsic Value of Xilinmen Furniture Co Ltd (603008.SS) is 25.25 CNY. This 603008.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.78 CNY, the upside of Xilinmen Furniture Co Ltd is 50.50%.

The range of the Intrinsic Value is 20.03 - 34.30 CNY

Is 603008.SS undervalued or overvalued?

Based on its market price of 16.78 CNY and our intrinsic valuation, Xilinmen Furniture Co Ltd (603008.SS) is undervalued by 50.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	20.03 - 34.30	25.25	50.5%
DCF (Growth 10y)	30.11 - 49.53	37.27	122.1%
DCF (EBITDA 5y)	72.94 - 119.36	79.90	376.2%
DCF (EBITDA 10y)	78.63 - 133.53	88.82	429.3%
Fair Value	10.02 - 10.02	10.02	-40.29%
P/E	14.69 - 15.75	14.91	-11.1%
EV/EBITDA	18.45 - 31.04	21.33	27.1%
EPV	(3.80) - (4.31)	(4.06)	-124.2%
DDM - Stable	5.21 - 11.24	8.23	-51.0%
DDM - Multi	19.72 - 30.67	23.83	42.0%