As of 2025-07-04, the Intrinsic Value of Jiangsu Wanlin Modern Logistics Co Ltd (603117.SS) is 1.67 CNY. This 603117.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.19 CNY, the upside of Jiangsu Wanlin Modern Logistics Co Ltd is -73.00%.
The range of the Intrinsic Value is 0.88 - 7.56 CNY
Based on its market price of 6.19 CNY and our intrinsic valuation, Jiangsu Wanlin Modern Logistics Co Ltd (603117.SS) is overvalued by 73.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.88 - 7.56 | 1.67 | -73.0% |
| DCF (Growth 10y) | 1.16 - 9.04 | 2.10 | -66.1% |
| DCF (EBITDA 5y) | 0.93 - 1.53 | 1.11 | -82.1% |
| DCF (EBITDA 10y) | 1.14 - 1.97 | 1.41 | -77.3% |
| Fair Value | 0.10 - 0.10 | 0.10 | -98.45% |
| P/E | 0.30 - 0.51 | 0.38 | -93.8% |
| EV/EBITDA | 0.11 - 0.29 | 0.20 | -96.8% |
| EPV | (3.76) - (5.66) | (4.71) | -176.0% |
| DDM - Stable | 0.22 - 2.07 | 1.15 | -81.5% |
| DDM - Multi | 0.94 - 6.77 | 1.65 | -73.4% |
| Market Cap (mil) | 3,709.05 |
| Beta | 1.30 |
| Outstanding shares (mil) | 599.20 |
| Enterprise Value (mil) | 3,835.39 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.45% |
| Cost of Debt | 5.00% |
| WACC | 7.33% |