What is the intrinsic value of 603197.SS?

As of 2025-05-19, the Intrinsic Value of Shanghai Baolong Automotive Corp (603197.SS) is 7.62 CNY. This 603197.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.99 CNY, the upside of Shanghai Baolong Automotive Corp is -81.00%.

The range of the Intrinsic Value is 1.05 - 20.84 CNY

Is 603197.SS undervalued or overvalued?

Based on its market price of 39.99 CNY and our intrinsic valuation, Shanghai Baolong Automotive Corp (603197.SS) is overvalued by 81.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.05 - 20.84	7.62	-81.0%
DCF (Growth 10y)	36.94 - 92.82	55.55	38.9%
DCF (EBITDA 5y)	168.57 - 221.83	195.55	389.0%
DCF (EBITDA 10y)	192.71 - 277.35	233.52	484.0%
Fair Value	27.49 - 27.49	27.49	-31.27%
P/E	40.96 - 46.61	43.68	9.2%
EV/EBITDA	36.55 - 45.75	42.29	5.7%
EPV	(22.89) - (24.29)	(23.59)	-159.0%
DDM - Stable	8.59 - 19.88	14.23	-64.4%
DDM - Multi	36.77 - 63.00	46.18	15.5%