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
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%.
| 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% |
| 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% |