As of 2025-06-02, the Intrinsic Value of IReader Technology Co Ltd (603533.SS) is 6.69 CNY. This 603533.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.94 CNY, the upside of IReader Technology Co Ltd is -64.70%.
The range of the Intrinsic Value is 6.11 - 7.74 CNY
Based on its market price of 18.94 CNY and our intrinsic valuation, IReader Technology Co Ltd (603533.SS) is overvalued by 64.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.11 - 7.74 | 6.69 | -64.7% |
| DCF (Growth 10y) | 7.68 - 10.45 | 8.67 | -54.2% |
| DCF (EBITDA 5y) | 32.61 - 44.62 | 39.44 | 108.3% |
| DCF (EBITDA 10y) | 31.02 - 46.40 | 39.11 | 106.5% |
| Fair Value | 0.55 - 0.55 | 0.55 | -97.10% |
| P/E | 7.10 - 15.43 | 11.17 | -41.0% |
| EV/EBITDA | 10.62 - 16.51 | 14.01 | -26.0% |
| EPV | 2.14 - 1.72 | 1.93 | -89.8% |
| DDM - Stable | 0.77 - 1.80 | 1.28 | -93.2% |
| DDM - Multi | 3.48 - 6.46 | 4.53 | -76.1% |
| Market Cap (mil) | 8,312.77 |
| Beta | 1.53 |
| Outstanding shares (mil) | 438.90 |
| Enterprise Value (mil) | 6,612.36 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.76% |
| Cost of Debt | 5.00% |
| WACC | 11.74% |