As of 2025-07-22, the Intrinsic Value of Zhejiang Weiming Environment Protection Co Ltd (603568.SS) is 30.53 CNY. This 603568.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.17 CNY, the upside of Zhejiang Weiming Environment Protection Co Ltd is 59.30%.
The range of the Intrinsic Value is 25.03 - 38.81 CNY
Based on its market price of 19.17 CNY and our intrinsic valuation, Zhejiang Weiming Environment Protection Co Ltd (603568.SS) is undervalued by 59.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.03 - 38.81 | 30.53 | 59.3% |
| DCF (Growth 10y) | 47.82 - 74.72 | 58.56 | 205.5% |
| DCF (EBITDA 5y) | 77.53 - 115.81 | 97.53 | 408.8% |
| DCF (EBITDA 10y) | 118.70 - 189.41 | 153.67 | 701.6% |
| Fair Value | 36.72 - 36.72 | 36.72 | 91.55% |
| P/E | 28.02 - 41.81 | 33.45 | 74.5% |
| EV/EBITDA | 21.74 - 37.99 | 31.74 | 65.6% |
| EPV | (3.42) - (3.56) | (3.49) | -118.2% |
| DDM - Stable | 10.47 - 20.62 | 15.54 | -18.9% |
| DDM - Multi | 29.93 - 46.62 | 36.51 | 90.5% |
| Market Cap (mil) | 32,676.42 |
| Beta | 0.90 |
| Outstanding shares (mil) | 1,704.56 |
| Enterprise Value (mil) | 37,764.80 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.28% |
| Cost of Debt | 5.00% |
| WACC | 8.41% |