As of 2025-07-09, the Intrinsic Value of Zhejiang Dafeng Industrial Co Ltd (603081.SS) is 7.81 CNY. This 603081.SS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 10.89 CNY, the upside of Zhejiang Dafeng Industrial Co Ltd is -28.30%.
The range of the Intrinsic Value is 2.76 - 22.76 CNY
Based on its market price of 10.89 CNY and our intrinsic valuation, Zhejiang Dafeng Industrial Co Ltd (603081.SS) is overvalued by 28.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (19.19) - (10.71) | (12.86) | -218.1% |
| DCF (Growth 10y) | 2.76 - 22.76 | 7.81 | -28.3% |
| DCF (EBITDA 5y) | 22.14 - 43.00 | 33.28 | 205.6% |
| DCF (EBITDA 10y) | 39.73 - 78.93 | 59.67 | 447.9% |
| Fair Value | 0.73 - 0.73 | 0.73 | -93.32% |
| P/E | 2.44 - 4.93 | 3.31 | -69.6% |
| EV/EBITDA | (5.16) - 4.36 | (2.26) | -120.8% |
| EPV | (7.93) - (8.60) | (8.26) | -175.9% |
| DDM - Stable | 1.15 - 3.48 | 2.32 | -78.7% |
| DDM - Multi | 12.34 - 25.42 | 16.28 | 49.5% |
| Market Cap (mil) | 4,753.81 |
| Beta | 1.02 |
| Outstanding shares (mil) | 436.53 |
| Enterprise Value (mil) | 7,113.80 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.30% |
| Cost of Debt | 5.00% |
| WACC | 7.89% |