As of 2025-07-23, the Intrinsic Value of Shanghai Laimu Electronics Co Ltd (603633.SS) is 12.26 CNY. This 603633.SS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 8.67 CNY, the upside of Shanghai Laimu Electronics Co Ltd is 41.40%.
The range of the Intrinsic Value is 6.98 - 24.18 CNY
Based on its market price of 8.67 CNY and our intrinsic valuation, Shanghai Laimu Electronics Co Ltd (603633.SS) is undervalued by 41.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (17.36) - (10.14) | (12.37) | -242.7% |
| DCF (Growth 10y) | 6.98 - 24.18 | 12.26 | 41.4% |
| DCF (EBITDA 5y) | 112.02 - 157.94 | 135.78 | 1466.1% |
| DCF (EBITDA 10y) | 188.19 - 288.49 | 237.63 | 2640.8% |
| Fair Value | 1.99 - 1.99 | 1.99 | -77.03% |
| P/E | 6.73 - 14.56 | 9.57 | 10.4% |
| EV/EBITDA | 8.06 - 36.61 | 22.62 | 160.9% |
| EPV | (7.61) - (8.84) | (8.23) | -194.9% |
| DDM - Stable | 1.22 - 3.23 | 2.23 | -74.3% |
| DDM - Multi | 16.25 - 30.03 | 20.79 | 139.8% |
| Market Cap (mil) | 3,700.44 |
| Beta | 1.34 |
| Outstanding shares (mil) | 426.81 |
| Enterprise Value (mil) | 4,755.54 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.71% |
| Cost of Debt | 5.00% |
| WACC | 9.18% |