As of 2025-07-10, the Intrinsic Value of WuXi Xinje Electric Co Ltd (603416.SS) is 35.92 CNY. This 603416.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.00 CNY, the upside of WuXi Xinje Electric Co Ltd is -35.90%.
The range of the Intrinsic Value is 28.13 - 50.76 CNY
Based on its market price of 56.00 CNY and our intrinsic valuation, WuXi Xinje Electric Co Ltd (603416.SS) is overvalued by 35.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.13 - 50.76 | 35.92 | -35.9% |
| DCF (Growth 10y) | 39.18 - 68.92 | 49.50 | -11.6% |
| DCF (EBITDA 5y) | 70.32 - 92.14 | 78.17 | 39.6% |
| DCF (EBITDA 10y) | 80.01 - 112.44 | 92.29 | 64.8% |
| Fair Value | 21.09 - 21.09 | 21.09 | -62.34% |
| P/E | 40.65 - 54.18 | 44.36 | -20.8% |
| EV/EBITDA | 34.28 - 42.69 | 37.58 | -32.9% |
| EPV | 5.52 - 6.83 | 6.18 | -89.0% |
| DDM - Stable | 10.91 - 26.59 | 18.75 | -66.5% |
| DDM - Multi | 24.37 - 46.06 | 31.87 | -43.1% |
| Market Cap (mil) | 8,799.84 |
| Beta | 1.47 |
| Outstanding shares (mil) | 157.14 |
| Enterprise Value (mil) | 8,787.11 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.18% |
| Cost of Debt | 5.00% |
| WACC | 10.96% |