As of 2025-05-30, the Intrinsic Value of Vohringer Home Technology Co Ltd (603226.SS) is 0.13 CNY. This 603226.SS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 7.47 CNY, the upside of Vohringer Home Technology Co Ltd is -98.30%.
The range of the Intrinsic Value is 0.04 - 0.43 CNY
Based on its market price of 7.47 CNY and our intrinsic valuation, Vohringer Home Technology Co Ltd (603226.SS) is overvalued by 98.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.60) - (0.25) | (0.33) | -104.4% |
| DCF (Growth 10y) | 0.04 - 0.43 | 0.13 | -98.3% |
| DCF (EBITDA 5y) | 2.50 - 5.30 | 3.89 | -47.9% |
| DCF (EBITDA 10y) | 2.46 - 5.77 | 4.02 | -46.2% |
| Fair Value | -0.55 - -0.55 | -0.55 | -107.34% |
| P/E | (2.85) - (2.85) | (2.50) | -133.4% |
| EV/EBITDA | (5.87) - 5.09 | (2.79) | -137.3% |
| EPV | (3.95) - (5.15) | (4.55) | -160.9% |
| DDM - Stable | (1.21) - (4.99) | (3.10) | -141.5% |
| DDM - Multi | 0.10 - 0.33 | 0.15 | -97.9% |
| Market Cap (mil) | 2,655.51 |
| Beta | 1.12 |
| Outstanding shares (mil) | 355.49 |
| Enterprise Value (mil) | 2,754.10 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.17% |
| Cost of Debt | 5.00% |
| WACC | 7.96% |