As of 2025-05-19, the Intrinsic Value of StarPower Semiconductor Ltd (603290.SS) is 42.71 CNY. This 603290.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.57 CNY, the upside of StarPower Semiconductor Ltd is -48.30%.
The range of the Intrinsic Value is 31.70 - 66.16 CNY
Based on its market price of 82.57 CNY and our intrinsic valuation, StarPower Semiconductor Ltd (603290.SS) is overvalued by 48.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.70 - 66.16 | 42.71 | -48.3% |
| DCF (Growth 10y) | 53.04 - 111.94 | 71.95 | -12.9% |
| DCF (EBITDA 5y) | 344.97 - 443.14 | 399.45 | 383.8% |
| DCF (EBITDA 10y) | 388.67 - 581.49 | 484.86 | 487.2% |
| Fair Value | 46.85 - 46.85 | 46.85 | -43.26% |
| P/E | 74.77 - 114.56 | 90.91 | 10.1% |
| EV/EBITDA | 76.23 - 236.38 | 141.65 | 71.6% |
| EPV | (16.10) - (21.28) | (18.69) | -122.6% |
| DDM - Stable | 11.59 - 31.24 | 21.41 | -74.1% |
| DDM - Multi | 47.65 - 95.40 | 63.13 | -23.5% |
| Market Cap (mil) | 19,773.04 |
| Beta | 1.76 |
| Outstanding shares (mil) | 239.47 |
| Enterprise Value (mil) | 20,227.52 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.36% |
| Cost of Debt | 5.00% |
| WACC | 11.76% |