What is the intrinsic value of 603829.SS?

As of 2025-05-18, the Intrinsic Value of Jiangsu Luokai Mechanical & Electrical Co Ltd (603829.SS) is 18.15 CNY. This 603829.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.66 CNY, the upside of Jiangsu Luokai Mechanical & Electrical Co Ltd is 15.90%.

The range of the Intrinsic Value is 13.96 - 25.62 CNY

Is 603829.SS undervalued or overvalued?

Based on its market price of 15.66 CNY and our intrinsic valuation, Jiangsu Luokai Mechanical & Electrical Co Ltd (603829.SS) is undervalued by 15.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	13.96 - 25.62	18.15	15.9%
DCF (Growth 10y)	24.73 - 43.50	31.52	101.3%
DCF (EBITDA 5y)	83.51 - 111.15	93.50	497.1%
DCF (EBITDA 10y)	85.66 - 124.22	100.27	540.3%
Fair Value	10.77 - 10.77	10.77	-31.20%
P/E	31.17 - 43.07	36.46	132.8%
EV/EBITDA	24.43 - 44.61	32.90	110.1%
EPV	2.89 - 4.28	3.58	-77.1%
DDM - Stable	4.47 - 10.17	7.32	-53.2%
DDM - Multi	17.44 - 30.51	22.17	41.6%