603416.SS
WuXi Xinje Electric Co Ltd
Price:  
56.00 
CNY
Volume:  
3,175,445.00
China | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

603416.SS Intrinsic Value

-35.90 %
Upside

What is the intrinsic value of 603416.SS?

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

Is 603416.SS undervalued or overvalued?

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%.

56.00 CNY
Stock Price
35.92 CNY
Intrinsic Value
Intrinsic Value Details

603416.SS Intrinsic Value - Valuation Summary

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%

603416.SS Intrinsic Value - Key Valuation Metrics

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%