As of 2025-06-03, the Intrinsic Value of GSP Automotive Group Wenzhou Co Ltd (605088.SS) is 44.62 CNY. This 605088.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.74 CNY, the upside of GSP Automotive Group Wenzhou Co Ltd is 32.20%.
The range of the Intrinsic Value is 31.43 - 73.64 CNY
Based on its market price of 33.74 CNY and our intrinsic valuation, GSP Automotive Group Wenzhou Co Ltd (605088.SS) is undervalued by 32.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.43 - 73.64 | 44.62 | 32.2% |
| DCF (Growth 10y) | 81.75 - 180.44 | 112.71 | 234.0% |
| DCF (EBITDA 5y) | 178.98 - 226.38 | 206.24 | 511.3% |
| DCF (EBITDA 10y) | 231.34 - 313.37 | 275.15 | 715.5% |
| Fair Value | 42.53 - 42.53 | 42.53 | 26.05% |
| P/E | 55.96 - 88.50 | 66.34 | 96.6% |
| EV/EBITDA | 35.84 - 59.28 | 46.91 | 39.0% |
| EPV | 1.09 - 2.69 | 1.89 | -94.4% |
| DDM - Stable | 13.27 - 34.67 | 23.97 | -29.0% |
| DDM - Multi | 53.89 - 107.39 | 71.57 | 112.1% |
| Market Cap (mil) | 6,261.81 |
| Beta | 1.20 |
| Outstanding shares (mil) | 185.59 |
| Enterprise Value (mil) | 7,284.77 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.20% |
| Cost of Debt | 5.00% |
| WACC | 8.65% |