As of 2025-07-20, the Intrinsic Value of Nanjing Huamai Technology Co Ltd (603042.SS) is 9.22 CNY. This 603042.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.30 CNY, the upside of Nanjing Huamai Technology Co Ltd is -43.40%.
The range of the Intrinsic Value is 6.05 - 25.69 CNY
Based on its market price of 16.30 CNY and our intrinsic valuation, Nanjing Huamai Technology Co Ltd (603042.SS) is overvalued by 43.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.05 - 25.69 | 9.22 | -43.4% |
| DCF (Growth 10y) | 13.84 - 63.36 | 21.87 | 34.2% |
| DCF (EBITDA 5y) | 13.06 - 31.56 | 22.40 | 37.4% |
| DCF (EBITDA 10y) | 17.87 - 43.72 | 30.38 | 86.4% |
| Fair Value | -0.57 - -0.57 | -0.57 | -103.49% |
| P/E | (2.03) - (2.63) | (2.35) | -114.4% |
| EV/EBITDA | 5.82 - 15.94 | 9.07 | -44.4% |
| EPV | (6.09) - (8.31) | (7.20) | -144.2% |
| DDM - Stable | (1.57) - (9.98) | (5.77) | -135.4% |
| DDM - Multi | 6.21 - 30.32 | 10.28 | -37.0% |
| Market Cap (mil) | 2,617.62 |
| Beta | 1.52 |
| Outstanding shares (mil) | 160.59 |
| Enterprise Value (mil) | 2,438.30 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.04% |
| Cost of Debt | 5.00% |
| WACC | 6.82% |