As of 2025-06-02, the Intrinsic Value of Wuxi Nce Power Co Ltd (605111.SS) is 18.17 CNY. This 605111.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.35 CNY, the upside of Wuxi Nce Power Co Ltd is -40.10%.
The range of the Intrinsic Value is 15.16 - 23.75 CNY
Based on its market price of 30.35 CNY and our intrinsic valuation, Wuxi Nce Power Co Ltd (605111.SS) is overvalued by 40.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.16 - 23.75 | 18.17 | -40.1% |
| DCF (Growth 10y) | 21.08 - 33.92 | 25.61 | -15.6% |
| DCF (EBITDA 5y) | 66.33 - 99.13 | 84.73 | 179.2% |
| DCF (EBITDA 10y) | 68.46 - 112.79 | 91.33 | 200.9% |
| Fair Value | 26.51 - 26.51 | 26.51 | -12.65% |
| P/E | 39.02 - 62.69 | 51.53 | 69.8% |
| EV/EBITDA | 27.20 - 61.32 | 43.16 | 42.2% |
| EPV | 8.84 - 10.18 | 9.51 | -68.7% |
| DDM - Stable | 6.80 - 16.21 | 11.50 | -62.1% |
| DDM - Multi | 13.60 - 25.13 | 17.65 | -41.9% |
| Market Cap (mil) | 12,605.27 |
| Beta | 1.66 |
| Outstanding shares (mil) | 415.33 |
| Enterprise Value (mil) | 10,860.40 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.90% |
| Cost of Debt | 5.00% |
| WACC | 11.74% |