As of 2025-05-16, the Intrinsic Value of Dazzle Fashion Co Ltd (603587.SS) is 17.48 CNY. This 603587.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.15 CNY, the upside of Dazzle Fashion Co Ltd is 43.80%.
The range of the Intrinsic Value is 14.57 - 23.11 CNY
Based on its market price of 12.15 CNY and our intrinsic valuation, Dazzle Fashion Co Ltd (603587.SS) is undervalued by 43.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.57 - 23.11 | 17.48 | 43.8% |
| DCF (Growth 10y) | 16.58 - 25.76 | 19.74 | 62.4% |
| DCF (EBITDA 5y) | 17.57 - 20.54 | 18.93 | 55.8% |
| DCF (EBITDA 10y) | 18.87 - 23.15 | 20.79 | 71.1% |
| Fair Value | 3.77 - 3.77 | 3.77 | -69.01% |
| P/E | 9.43 - 11.13 | 10.09 | -17.0% |
| EV/EBITDA | 11.99 - 14.43 | 13.01 | 7.1% |
| EPV | 16.47 - 20.47 | 18.47 | 52.0% |
| DDM - Stable | 5.40 - 13.38 | 9.39 | -22.7% |
| DDM - Multi | 11.46 - 20.19 | 14.45 | 19.0% |
| Market Cap (mil) | 5,792.63 |
| Beta | 0.93 |
| Outstanding shares (mil) | 476.76 |
| Enterprise Value (mil) | 3,751.36 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.42% |
| Cost of Debt | 5.00% |
| WACC | 9.18% |