As of 2025-06-01, the Intrinsic Value of Ways Electron Co Ltd (605218.SS) is 20.97 CNY. This 605218.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.63 CNY, the upside of Ways Electron Co Ltd is -3.10%.
The range of the Intrinsic Value is 16.55 - 29.08 CNY
Based on its market price of 21.63 CNY and our intrinsic valuation, Ways Electron Co Ltd (605218.SS) is overvalued by 3.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.55 - 29.08 | 20.97 | -3.1% |
| DCF (Growth 10y) | 26.08 - 45.56 | 32.99 | 52.5% |
| DCF (EBITDA 5y) | 86.87 - 143.87 | 112.07 | 418.1% |
| DCF (EBITDA 10y) | 95.02 - 171.36 | 127.59 | 489.9% |
| Fair Value | 1.37 - 1.37 | 1.37 | -93.65% |
| P/E | 13.83 - 18.42 | 15.80 | -27.0% |
| EV/EBITDA | 5.48 - 20.14 | 11.95 | -44.8% |
| EPV | (1.62) - (2.32) | (1.97) | -109.1% |
| DDM - Stable | 1.81 - 4.26 | 3.04 | -86.0% |
| DDM - Multi | 14.19 - 26.51 | 18.55 | -14.2% |
| Market Cap (mil) | 4,603.51 |
| Beta | 1.54 |
| Outstanding shares (mil) | 212.83 |
| Enterprise Value (mil) | 4,412.08 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.21% |
| Cost of Debt | 5.00% |
| WACC | 10.81% |