603881.SS
Shanghai AtHub Co Ltd
Price:  
26.89 
CNY
Volume:  
32,879,942.00
China | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

603881.SS Intrinsic Value

-88.70 %
Upside

What is the intrinsic value of 603881.SS?

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

Is 603881.SS undervalued or overvalued?

Based on its market price of 26.89 CNY and our intrinsic valuation, Shanghai AtHub Co Ltd (603881.SS) is overvalued by 88.70%.

26.89 CNY
Stock Price
3.04 CNY
Intrinsic Value
Intrinsic Value Details

603881.SS Intrinsic Value - Valuation Summary

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%

603881.SS Intrinsic Value - Key Valuation Metrics

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%