As of 2025-07-06, the Intrinsic Value of Liaoning Wellhope Agri-Tech Joint Stock Co Ltd (603609.SS) is 46.59 CNY. This 603609.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.55 CNY, the upside of Liaoning Wellhope Agri-Tech Joint Stock Co Ltd is 444.90%.
The range of the Intrinsic Value is 34.01 - 73.42 CNY
Based on its market price of 8.55 CNY and our intrinsic valuation, Liaoning Wellhope Agri-Tech Joint Stock Co Ltd (603609.SS) is undervalued by 444.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.01 - 73.42 | 46.59 | 444.9% |
| DCF (Growth 10y) | 55.73 - 114.29 | 74.52 | 771.6% |
| DCF (EBITDA 5y) | 62.48 - 84.81 | 72.49 | 747.8% |
| DCF (EBITDA 10y) | 86.67 - 122.13 | 102.37 | 1097.3% |
| Fair Value | 15.42 - 15.42 | 15.42 | 80.38% |
| P/E | 9.92 - 15.79 | 13.45 | 57.3% |
| EV/EBITDA | 8.15 - 12.20 | 9.71 | 13.6% |
| EPV | (9.48) - (11.22) | (10.35) | -221.0% |
| DDM - Stable | 4.74 - 12.53 | 8.63 | 1.0% |
| DDM - Multi | 25.55 - 52.96 | 34.52 | 303.7% |
| Market Cap (mil) | 7,801.70 |
| Beta | 0.78 |
| Outstanding shares (mil) | 912.48 |
| Enterprise Value (mil) | 10,483.59 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.77% |
| Cost of Debt | 5.00% |
| WACC | 7.04% |