603025.SS
Beijing Dahao Technology Corp Ltd
Price:  
13.91 
CNY
Volume:  
8,177,853.00
China | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

603025.SS Intrinsic Value

-19.30 %
Upside

What is the intrinsic value of 603025.SS?

As of 2025-07-10, the Intrinsic Value of Beijing Dahao Technology Corp Ltd (603025.SS) is 11.22 CNY. This 603025.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.91 CNY, the upside of Beijing Dahao Technology Corp Ltd is -19.30%.

The range of the Intrinsic Value is 8.80 - 15.71 CNY

Is 603025.SS undervalued or overvalued?

Based on its market price of 13.91 CNY and our intrinsic valuation, Beijing Dahao Technology Corp Ltd (603025.SS) is overvalued by 19.30%.

13.91 CNY
Stock Price
11.22 CNY
Intrinsic Value
Intrinsic Value Details

603025.SS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.80 - 15.71 11.22 -19.3%
DCF (Growth 10y) 15.08 - 27.00 19.29 38.7%
DCF (EBITDA 5y) 27.62 - 33.51 30.39 118.5%
DCF (EBITDA 10y) 32.66 - 43.71 37.70 171.1%
Fair Value 11.99 - 11.99 11.99 -13.78%
P/E 15.02 - 20.16 17.83 28.2%
EV/EBITDA 13.97 - 16.75 15.56 11.9%
EPV 2.71 - 3.49 3.10 -77.7%
DDM - Stable 3.46 - 8.14 5.80 -58.3%
DDM - Multi 10.42 - 18.37 13.23 -4.9%

603025.SS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,428.55
Beta 1.20
Outstanding shares (mil) 1,109.17
Enterprise Value (mil) 15,569.65
Market risk premium 6.13%
Cost of Equity 12.03%
Cost of Debt 5.00%
WACC 11.50%