As of 2025-05-18, the Intrinsic Value of Inly Media Co Ltd (603598.SS) is 23.91 CNY. This 603598.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.45 CNY, the upside of Inly Media Co Ltd is 45.40%.
The range of the Intrinsic Value is 17.52 - 37.55 CNY
Based on its market price of 16.45 CNY and our intrinsic valuation, Inly Media Co Ltd (603598.SS) is undervalued by 45.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.52 - 37.55 | 23.91 | 45.4% |
| DCF (Growth 10y) | 26.02 - 53.95 | 35.00 | 112.8% |
| DCF (EBITDA 5y) | 26.00 - 49.68 | 42.56 | 158.7% |
| DCF (EBITDA 10y) | 33.63 - 65.64 | 53.57 | 225.7% |
| Fair Value | -0.35 - -0.35 | -0.35 | -102.11% |
| P/E | (0.86) - 6.84 | 2.22 | -86.5% |
| EV/EBITDA | (1.07) - 8.42 | 2.43 | -85.2% |
| EPV | 0.01 - 0.29 | 0.15 | -99.1% |
| DDM - Stable | (0.46) - (1.25) | (0.86) | -105.2% |
| DDM - Multi | 13.95 - 30.46 | 19.26 | 17.1% |
| Market Cap (mil) | 4,416.17 |
| Beta | 1.43 |
| Outstanding shares (mil) | 268.46 |
| Enterprise Value (mil) | 4,620.76 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.24% |
| Cost of Debt | 5.00% |
| WACC | 10.65% |