As of 2025-05-19, the Intrinsic Value of Zhejiang Grandwall Electric Science&Technology Co Ltd (603897.SS) is 75.11 CNY. This 603897.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.11 CNY, the upside of Zhejiang Grandwall Electric Science&Technology Co Ltd is 158.00%.
The range of the Intrinsic Value is 53.52 - 119.67 CNY
Based on its market price of 29.11 CNY and our intrinsic valuation, Zhejiang Grandwall Electric Science&Technology Co Ltd (603897.SS) is undervalued by 158.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.52 - 119.67 | 75.11 | 158.0% |
| DCF (Growth 10y) | 109.26 - 226.80 | 147.81 | 407.8% |
| DCF (EBITDA 5y) | 110.20 - 130.85 | 120.52 | 314.0% |
| DCF (EBITDA 10y) | 166.89 - 209.81 | 187.60 | 544.5% |
| Fair Value | 26.29 - 26.29 | 26.29 | -9.68% |
| P/E | 21.88 - 36.81 | 28.54 | -1.9% |
| EV/EBITDA | 13.74 - 30.07 | 21.86 | -24.9% |
| EPV | (8.01) - (7.09) | (7.55) | -125.9% |
| DDM - Stable | 8.42 - 21.65 | 15.03 | -48.4% |
| DDM - Multi | 59.54 - 121.79 | 80.29 | 175.8% |
| Market Cap (mil) | 6,009.47 |
| Beta | 1.15 |
| Outstanding shares (mil) | 206.44 |
| Enterprise Value (mil) | 8,368.88 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.09% |
| Cost of Debt | 5.00% |
| WACC | 7.39% |