As of 2025-07-06, the Intrinsic Value of Zhejiang Yongjin Metal Technology Co Ltd (603995.SS) is 22.94 CNY. This 603995.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.80 CNY, the upside of Zhejiang Yongjin Metal Technology Co Ltd is 28.80%.
The range of the Intrinsic Value is 13.42 - 48.22 CNY
Based on its market price of 17.80 CNY and our intrinsic valuation, Zhejiang Yongjin Metal Technology Co Ltd (603995.SS) is undervalued by 28.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.42 - 48.22 | 22.94 | 28.8% |
| DCF (Growth 10y) | 49.07 - 141.46 | 74.40 | 318.0% |
| DCF (EBITDA 5y) | 107.87 - 140.18 | 117.26 | 558.8% |
| DCF (EBITDA 10y) | 134.93 - 188.30 | 152.59 | 757.3% |
| Fair Value | 51.73 - 51.73 | 51.73 | 190.62% |
| P/E | 32.37 - 47.66 | 39.36 | 121.1% |
| EV/EBITDA | 31.54 - 62.22 | 44.18 | 148.2% |
| EPV | (25.19) - (29.08) | (27.14) | -252.5% |
| DDM - Stable | 15.06 - 42.69 | 28.88 | 62.2% |
| DDM - Multi | 33.70 - 71.55 | 45.55 | 155.9% |
| Market Cap (mil) | 6,508.04 |
| Beta | 1.26 |
| Outstanding shares (mil) | 365.62 |
| Enterprise Value (mil) | 10,653.73 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.76% |
| Cost of Debt | 5.00% |
| WACC | 7.82% |