What is the intrinsic value of 605268.SS?

As of 2025-07-07, the Intrinsic Value of Wangli Security & Surveillance Product Co Ltd (605268.SS) is 13.05 CNY. This 605268.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.72 CNY, the upside of Wangli Security & Surveillance Product Co Ltd is 34.20%.

The range of the Intrinsic Value is 9.49 - 20.13 CNY

Is 605268.SS undervalued or overvalued?

Based on its market price of 9.72 CNY and our intrinsic valuation, Wangli Security & Surveillance Product Co Ltd (605268.SS) is undervalued by 34.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	9.49 - 20.13	13.05	34.2%
DCF (Growth 10y)	19.71 - 40.00	26.53	173.0%
DCF (EBITDA 5y)	52.70 - 63.37	57.67	493.3%
DCF (EBITDA 10y)	63.96 - 85.42	73.74	658.6%
Fair Value	8.15 - 8.15	8.15	-16.14%
P/E	9.79 - 16.06	12.64	30.1%
EV/EBITDA	8.88 - 12.64	10.81	11.2%
EPV	(4.60) - (5.47)	(5.04)	-151.8%
DDM - Stable	2.09 - 5.09	3.59	-63.0%
DDM - Multi	14.20 - 25.20	18.03	85.4%