What is the intrinsic value of 603683.SS?

As of 2025-07-06, the Intrinsic Value of Shanghai Smith Adhesive New Material Co Ltd (603683.SS) is 18.46 CNY. This 603683.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.90 CNY, the upside of Shanghai Smith Adhesive New Material Co Ltd is 16.10%.

The range of the Intrinsic Value is 13.72 - 27.74 CNY

Is 603683.SS undervalued or overvalued?

Based on its market price of 15.90 CNY and our intrinsic valuation, Shanghai Smith Adhesive New Material Co Ltd (603683.SS) is undervalued by 16.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	13.72 - 27.74	18.46	16.1%
DCF (Growth 10y)	22.14 - 42.44	29.06	82.8%
DCF (EBITDA 5y)	60.47 - 113.51	81.45	412.3%
DCF (EBITDA 10y)	68.63 - 135.85	94.72	495.7%
Fair Value	5.54 - 5.54	5.54	-65.13%
P/E	8.33 - 17.61	13.13	-17.4%
EV/EBITDA	7.01 - 16.39	12.91	-18.8%
EPV	(4.83) - (5.56)	(5.20)	-132.7%
DDM - Stable	1.64 - 4.06	2.85	-82.1%
DDM - Multi	12.67 - 23.90	16.52	3.9%