As of 2025-07-06, the Intrinsic Value of Suzhou Secote Precision Electronic Co Ltd (603283.SS) is 24.30 CNY. This 603283.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.80 CNY, the upside of Suzhou Secote Precision Electronic Co Ltd is -25.90%.
The range of the Intrinsic Value is 17.03 - 40.26 CNY
Based on its market price of 32.80 CNY and our intrinsic valuation, Suzhou Secote Precision Electronic Co Ltd (603283.SS) is overvalued by 25.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.03 - 40.26 | 24.30 | -25.9% |
| DCF (Growth 10y) | 85.58 - 203.77 | 122.43 | 273.3% |
| DCF (EBITDA 5y) | 169.18 - 331.32 | 236.44 | 620.9% |
| DCF (EBITDA 10y) | 252.41 - 545.60 | 369.12 | 1025.4% |
| Fair Value | 47.10 - 47.10 | 47.10 | 43.61% |
| P/E | 65.91 - 113.16 | 82.45 | 151.4% |
| EV/EBITDA | 39.59 - 79.32 | 63.49 | 93.6% |
| EPV | 7.34 - 11.04 | 9.19 | -72.0% |
| DDM - Stable | 12.14 - 33.62 | 22.88 | -30.2% |
| DDM - Multi | 65.43 - 145.99 | 90.95 | 177.3% |
| Market Cap (mil) | 9,194.84 |
| Beta | 1.72 |
| Outstanding shares (mil) | 280.33 |
| Enterprise Value (mil) | 9,928.04 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.45% |
| Cost of Debt | 5.00% |
| WACC | 10.52% |