603790.SS
Argus Shanghai Textile Chemicals Co Ltd
Price:  
18.58 
CNY
Volume:  
10,403,330
China | Chemicals

603790.SS Intrinsic Value

-37.7 %
Upside

What is the intrinsic value of 603790.SS?

As of 2025-07-06, the Intrinsic Value of Argus Shanghai Textile Chemicals Co Ltd (603790.SS) is 11.58 CNY. This 603790.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.58 CNY, the upside of Argus Shanghai Textile Chemicals Co Ltd is -37.7%.

The range of the Intrinsic Value is 8.81 - 17.07 CNY.

Is 603790.SS undervalued or overvalued?

Based on its market price of 18.58 CNY and our intrinsic valuation, Argus Shanghai Textile Chemicals Co Ltd (603790.SS) is overvalued by 37.7%.

18.58 CNY
Stock Price
11.58 CNY
Intrinsic Value
Intrinsic Value Details

603790.SS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 8.81 - 17.07 11.58 -37.7%
DCF (Growth Exit 10Y) 10.88 - 19.93 13.94 -25.0%
DCF (EBITDA Exit 5Y) 32.79 - 60.98 43.92 136.4%
DCF (EBITDA Exit 10Y) 30.18 - 59.07 41.36 122.6%
Peter Lynch Fair Value 1.55 - 1.55 1.55 -91.63%
P/E Multiples 11.67 - 16.48 14.46 -22.2%
EV/EBITDA Multiples 11.74 - 20.56 14.54 -21.7%
Dividend Discount Model - Stable 2.42 - 6.15 4.28 -76.9%
Dividend Discount Model - Multi Stages 7.67 - 14.74 10.05 -45.9%

603790.SS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)3,555
Beta0.88
Outstanding shares (mil)191
Enterprise Value (mil)3,599
Market risk premium6.6%
Cost of Equity9.8%
Cost of Debt5%
WACC9.5%