As of 2025-06-15, the Intrinsic Value of Jason Furniture Hangzhou Co Ltd (603816.SS) is 22.65 CNY. This 603816.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.65 CNY, the upside of Jason Furniture Hangzhou Co Ltd is -8.10%.
The range of the Intrinsic Value is 18.42 - 30.30 CNY
Based on its market price of 24.65 CNY and our intrinsic valuation, Jason Furniture Hangzhou Co Ltd (603816.SS) is overvalued by 8.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.42 - 30.30 | 22.65 | -8.1% |
| DCF (Growth 10y) | 22.18 - 35.50 | 26.97 | 9.4% |
| DCF (EBITDA 5y) | 49.59 - 76.35 | 61.96 | 151.3% |
| DCF (EBITDA 10y) | 47.61 - 77.78 | 60.99 | 147.4% |
| Fair Value | 22.11 - 22.11 | 22.11 | -10.32% |
| P/E | 24.28 - 34.18 | 27.94 | 13.3% |
| EV/EBITDA | 25.88 - 48.75 | 35.91 | 45.7% |
| EPV | 5.02 - 6.21 | 5.62 | -77.2% |
| DDM - Stable | 11.86 - 27.50 | 19.68 | -20.2% |
| DDM - Multi | 18.89 - 31.85 | 23.53 | -4.5% |
| Market Cap (mil) | 20,259.59 |
| Beta | 1.45 |
| Outstanding shares (mil) | 821.89 |
| Enterprise Value (mil) | 19,328.48 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.46% |
| Cost of Debt | 5.00% |
| WACC | 10.00% |