As of 2025-05-17, the Intrinsic Value of Ningbo Gaofa Automotive Control System Co Ltd (603788.SS) is 11.42 CNY. This 603788.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.00 CNY, the upside of Ningbo Gaofa Automotive Control System Co Ltd is -32.80%.
The range of the Intrinsic Value is 8.98 - 15.86 CNY
Based on its market price of 17.00 CNY and our intrinsic valuation, Ningbo Gaofa Automotive Control System Co Ltd (603788.SS) is overvalued by 32.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.98 - 15.86 | 11.42 | -32.8% |
| DCF (Growth 10y) | 11.86 - 20.54 | 14.97 | -11.9% |
| DCF (EBITDA 5y) | 45.82 - 85.54 | 64.43 | 279.0% |
| DCF (EBITDA 10y) | 42.90 - 89.27 | 63.27 | 272.2% |
| Fair Value | 4.40 - 4.40 | 4.40 | -74.14% |
| P/E | 22.60 - 46.62 | 33.95 | 99.7% |
| EV/EBITDA | 16.77 - 46.06 | 28.73 | 69.0% |
| EPV | 0.78 - 1.17 | 0.98 | -94.3% |
| DDM - Stable | 4.91 - 11.48 | 8.20 | -51.8% |
| DDM - Multi | 8.47 - 16.02 | 11.14 | -34.5% |
| Market Cap (mil) | 3,792.19 |
| Beta | 1.12 |
| Outstanding shares (mil) | 223.07 |
| Enterprise Value (mil) | 3,856.48 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.72% |
| Cost of Debt | 5.00% |
| WACC | 11.45% |