As of 2025-07-07, the Intrinsic Value of Kingclean Electric Co Ltd (603355.SS) is 21.14 CNY. This 603355.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.50 CNY, the upside of Kingclean Electric Co Ltd is -6.10%.
The range of the Intrinsic Value is 16.48 - 29.48 CNY
Based on its market price of 22.50 CNY and our intrinsic valuation, Kingclean Electric Co Ltd (603355.SS) is overvalued by 6.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.48 - 29.48 | 21.14 | -6.1% |
| DCF (Growth 10y) | 19.72 - 33.30 | 24.62 | 9.4% |
| DCF (EBITDA 5y) | 25.89 - 38.24 | 31.08 | 38.1% |
| DCF (EBITDA 10y) | 29.74 - 44.93 | 36.08 | 60.4% |
| Fair Value | 51.72 - 51.72 | 51.72 | 129.85% |
| P/E | 28.30 - 45.35 | 35.33 | 57.0% |
| EV/EBITDA | 16.23 - 24.11 | 20.54 | -8.7% |
| EPV | 1.67 - 2.67 | 2.17 | -90.4% |
| DDM - Stable | 12.84 - 28.92 | 20.88 | -7.2% |
| DDM - Multi | 21.39 - 34.62 | 26.22 | 16.5% |
| Market Cap (mil) | 12,904.20 |
| Beta | 0.73 |
| Outstanding shares (mil) | 573.52 |
| Enterprise Value (mil) | 14,332.10 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.86% |
| Cost of Debt | 5.00% |
| WACC | 8.82% |