As of 2025-05-17, the Intrinsic Value of Shanghai Wondertek Software Co Ltd (603189.SS) is 0.87 CNY. This 603189.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.88 CNY, the upside of Shanghai Wondertek Software Co Ltd is -95.40%.
The range of the Intrinsic Value is 0.60 - 0.98 CNY
Based on its market price of 18.88 CNY and our intrinsic valuation, Shanghai Wondertek Software Co Ltd (603189.SS) is overvalued by 95.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.60 - 0.98 | 0.87 | -95.4% |
| DCF (Growth 10y) | 2.13 - 3.66 | 2.57 | -86.4% |
| DCF (EBITDA 5y) | 8.63 - 14.48 | 11.55 | -38.8% |
| DCF (EBITDA 10y) | 9.23 - 17.33 | 13.03 | -31.0% |
| Fair Value | 0.19 - 0.19 | 0.19 | -99.01% |
| P/E | 1.54 - 2.56 | 2.16 | -88.6% |
| EV/EBITDA | 0.47 - 9.44 | 4.69 | -75.2% |
| EPV | (1.97) - (3.18) | (2.57) | -113.6% |
| DDM - Stable | 0.32 - 1.00 | 0.66 | -96.5% |
| DDM - Multi | 1.97 - 4.95 | 2.83 | -85.0% |
| Market Cap (mil) | 5,089.10 |
| Beta | 1.15 |
| Outstanding shares (mil) | 269.55 |
| Enterprise Value (mil) | 4,671.35 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.79% |
| Cost of Debt | 5.00% |
| WACC | 9.79% |