As of 2025-07-22, the Intrinsic Value of Shanghai AtHub Co Ltd (603881.SS) is 3.04 CNY. This 603881.SS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 26.89 CNY, the upside of Shanghai AtHub Co Ltd is -88.70%.
The range of the Intrinsic Value is 0.59 - 9.65 CNY
Based on its market price of 26.89 CNY and our intrinsic valuation, Shanghai AtHub Co Ltd (603881.SS) is overvalued by 88.70%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | (5.10) - (4.47) | (4.64) | -117.3% |
DCF (Growth 10y) | 0.59 - 9.65 | 3.04 | -88.7% |
DCF (EBITDA 5y) | 43.72 - 109.27 | 74.24 | 176.1% |
DCF (EBITDA 10y) | 49.22 - 139.01 | 88.57 | 229.4% |
Fair Value | 0.98 - 0.98 | 0.98 | -96.36% |
P/E | 7.15 - 9.14 | 7.98 | -70.3% |
EV/EBITDA | 7.54 - 30.69 | 20.28 | -24.6% |
EPV | (11.42) - (14.47) | (12.94) | -148.1% |
DDM - Stable | 1.48 - 4.78 | 3.13 | -88.4% |
DDM - Multi | 4.94 - 11.67 | 6.87 | -74.5% |
Market Cap (mil) | 19,317.24 |
Beta | 1.36 |
Outstanding shares (mil) | 718.38 |
Enterprise Value (mil) | 21,776.63 |
Market risk premium | 6.13% |
Cost of Equity | 10.46% |
Cost of Debt | 5.00% |
WACC | 9.49% |