As of 2025-06-02, the Intrinsic Value of Thinkingdom Media Group Ltd (603096.SS) is 10.10 CNY. This 603096.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.93 CNY, the upside of Thinkingdom Media Group Ltd is -43.70%.
The range of the Intrinsic Value is 8.37 - 13.04 CNY
Based on its market price of 17.93 CNY and our intrinsic valuation, Thinkingdom Media Group Ltd (603096.SS) is overvalued by 43.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.37 - 13.04 | 10.10 | -43.7% |
| DCF (Growth 10y) | 9.74 - 14.65 | 11.57 | -35.5% |
| DCF (EBITDA 5y) | 30.99 - 45.57 | 37.64 | 109.9% |
| DCF (EBITDA 10y) | 25.88 - 40.60 | 32.37 | 80.5% |
| Fair Value | 3.33 - 3.33 | 3.33 | -81.45% |
| P/E | 25.29 - 34.55 | 28.10 | 56.7% |
| EV/EBITDA | 21.24 - 29.16 | 24.45 | 36.4% |
| EPV | 6.58 - 8.14 | 7.36 | -58.9% |
| DDM - Stable | 4.23 - 9.32 | 6.78 | -62.2% |
| DDM - Multi | 7.55 - 13.14 | 9.61 | -46.4% |
| Market Cap (mil) | 2,765.34 |
| Beta | 0.93 |
| Outstanding shares (mil) | 154.23 |
| Enterprise Value (mil) | 2,631.29 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.71% |
| Cost of Debt | 5.00% |
| WACC | 10.69% |