As of 2025-07-04, the Intrinsic Value of Shijiazhuang Kelin Electric Co Ltd (603050.SS) is 274.13 CNY. This 603050.SS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 16.24 CNY, the upside of Shijiazhuang Kelin Electric Co Ltd is 1,588.00%.
The range of the Intrinsic Value is 169.01 - 625.55 CNY
Based on its market price of 16.24 CNY and our intrinsic valuation, Shijiazhuang Kelin Electric Co Ltd (603050.SS) is undervalued by 1,588.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.91) - 2.32 | (3.24) | -119.9% |
| DCF (Growth 10y) | 169.01 - 625.55 | 274.13 | 1588.0% |
| DCF (EBITDA 5y) | 244.76 - 348.10 | 283.41 | 1645.1% |
| DCF (EBITDA 10y) | 567.35 - 888.77 | 690.29 | 4150.6% |
| Fair Value | 11.37 - 11.37 | 11.37 | -30.01% |
| P/E | 17.57 - 35.40 | 26.73 | 64.6% |
| EV/EBITDA | 13.18 - 35.80 | 21.59 | 33.0% |
| EPV | (1.39) - (0.52) | (0.96) | -105.9% |
| DDM - Stable | 4.07 - 15.93 | 10.00 | -38.4% |
| DDM - Multi | 89.35 - 261.15 | 131.98 | 712.7% |
| Market Cap (mil) | 6,549.92 |
| Beta | 0.98 |
| Outstanding shares (mil) | 403.32 |
| Enterprise Value (mil) | 8,070.95 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.20% |
| Cost of Debt | 5.00% |
| WACC | 8.22% |