As of 2025-06-30, the Intrinsic Value of Will Semiconductor Co Ltd Shanghai (603501.SS) is 83.40 CNY. This 603501.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 127.72 CNY, the upside of Will Semiconductor Co Ltd Shanghai is -34.70%.
The range of the Intrinsic Value is 63.04 - 125.45 CNY
Based on its market price of 127.72 CNY and our intrinsic valuation, Will Semiconductor Co Ltd Shanghai (603501.SS) is overvalued by 34.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.04 - 125.45 | 83.40 | -34.7% |
| DCF (Growth 10y) | 105.94 - 208.69 | 139.66 | 9.3% |
| DCF (EBITDA 5y) | 242.94 - 358.84 | 300.99 | 135.7% |
| DCF (EBITDA 10y) | 307.96 - 492.04 | 395.66 | 209.8% |
| Fair Value | 74.60 - 74.60 | 74.60 | -41.59% |
| P/E | 87.46 - 161.08 | 129.13 | 1.1% |
| EV/EBITDA | 44.10 - 131.35 | 99.05 | -22.4% |
| EPV | 11.33 - 14.19 | 12.76 | -90.0% |
| DDM - Stable | 23.54 - 61.68 | 42.61 | -66.6% |
| DDM - Multi | 63.50 - 128.97 | 85.07 | -33.4% |
| Market Cap (mil) | 155,428.86 |
| Beta | 1.25 |
| Outstanding shares (mil) | 1,216.95 |
| Enterprise Value (mil) | 155,006.83 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.61% |
| Cost of Debt | 5.00% |
| WACC | 10.25% |