As of 2025-07-21, the Intrinsic Value of Hailir Pesticides and Chemicals Group Co Ltd (603639.SS) is 13.45 CNY. This 603639.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.16 CNY, the upside of Hailir Pesticides and Chemicals Group Co Ltd is -5.00%.
The range of the Intrinsic Value is 9.53 - 20.52 CNY
Based on its market price of 14.16 CNY and our intrinsic valuation, Hailir Pesticides and Chemicals Group Co Ltd (603639.SS) is overvalued by 5.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.53 - 20.52 | 13.45 | -5.0% |
| DCF (Growth 10y) | 19.75 - 37.25 | 26.03 | 83.8% |
| DCF (EBITDA 5y) | 40.89 - 56.42 | 44.70 | 215.7% |
| DCF (EBITDA 10y) | 51.96 - 74.52 | 58.34 | 312.0% |
| Fair Value | 2.88 - 2.88 | 2.88 | -79.68% |
| P/E | 10.14 - 14.21 | 12.26 | -13.4% |
| EV/EBITDA | 6.57 - 17.60 | 11.11 | -21.5% |
| EPV | (5.87) - (6.04) | (5.95) | -142.0% |
| DDM - Stable | 4.16 - 9.37 | 6.77 | -52.2% |
| DDM - Multi | 18.55 - 30.40 | 22.88 | 61.6% |
| Market Cap (mil) | 4,812.98 |
| Beta | 0.96 |
| Outstanding shares (mil) | 339.90 |
| Enterprise Value (mil) | 6,527.56 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.60% |
| Cost of Debt | 5.00% |
| WACC | 8.11% |