As of 2025-06-03, the Intrinsic Value of Hangzhou Haoyue Personal Care Co Ltd (605009.SS) is 42.02 CNY. This 605009.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.60 CNY, the upside of Hangzhou Haoyue Personal Care Co Ltd is -30.70%.
The range of the Intrinsic Value is 33.94 - 57.04 CNY
Based on its market price of 60.60 CNY and our intrinsic valuation, Hangzhou Haoyue Personal Care Co Ltd (605009.SS) is overvalued by 30.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.94 - 57.04 | 42.02 | -30.7% |
| DCF (Growth 10y) | 42.12 - 69.74 | 51.87 | -14.4% |
| DCF (EBITDA 5y) | 122.74 - 205.86 | 162.21 | 167.7% |
| DCF (EBITDA 10y) | 117.47 - 213.24 | 160.62 | 165.0% |
| Fair Value | 30.06 - 30.06 | 30.06 | -50.40% |
| P/E | 68.95 - 95.47 | 84.87 | 40.0% |
| EV/EBITDA | 58.05 - 88.25 | 67.89 | 12.0% |
| EPV | 1.66 - 0.98 | 1.32 | -97.8% |
| DDM - Stable | 15.88 - 37.87 | 26.87 | -55.7% |
| DDM - Multi | 33.28 - 58.08 | 42.01 | -30.7% |
| Market Cap (mil) | 9,351.79 |
| Beta | 1.03 |
| Outstanding shares (mil) | 154.32 |
| Enterprise Value (mil) | 8,782.23 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.52% |
| Cost of Debt | 5.00% |
| WACC | 10.02% |