603019.SS
Dawning Information Industry Co Ltd
Price:  
67.98 
CNY
Volume:  
17,429,814.00
China | Technology Hardware, Storage & Peripherals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

603019.SS Intrinsic Value

-49.10 %
Upside

What is the intrinsic value of 603019.SS?

As of 2025-07-11, the Intrinsic Value of Dawning Information Industry Co Ltd (603019.SS) is 34.59 CNY. This 603019.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.98 CNY, the upside of Dawning Information Industry Co Ltd is -49.10%.

The range of the Intrinsic Value is 27.58 - 47.88 CNY

Is 603019.SS undervalued or overvalued?

Based on its market price of 67.98 CNY and our intrinsic valuation, Dawning Information Industry Co Ltd (603019.SS) is overvalued by 49.10%.

67.98 CNY
Stock Price
34.59 CNY
Intrinsic Value
Intrinsic Value Details

603019.SS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.58 - 47.88 34.59 -49.1%
DCF (Growth 10y) 43.82 - 76.66 55.23 -18.8%
DCF (EBITDA 5y) 107.01 - 133.86 113.13 66.4%
DCF (EBITDA 10y) 121.95 - 165.61 134.83 98.3%
Fair Value 33.40 - 33.40 33.40 -50.86%
P/E 46.98 - 66.89 53.67 -21.1%
EV/EBITDA 34.07 - 56.59 44.19 -35.0%
EPV 3.16 - 3.19 3.18 -95.3%
DDM - Stable 10.18 - 24.79 17.48 -74.3%
DDM - Multi 31.83 - 60.06 41.60 -38.8%

603019.SS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 99,468.34
Beta 1.64
Outstanding shares (mil) 1,463.20
Enterprise Value (mil) 95,012.23
Market risk premium 6.13%
Cost of Equity 10.52%
Cost of Debt 5.00%
WACC 10.41%