As of 2025-06-04, the Intrinsic Value of ZWSOFT Guangzhou Co Ltd (688083.SS) is 35.57 CNY. This 688083.SS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 92.60 CNY, the upside of ZWSOFT Guangzhou Co Ltd is -61.60%.
The range of the Intrinsic Value is 20.82 - 52.64 CNY
Based on its market price of 92.60 CNY and our intrinsic valuation, ZWSOFT Guangzhou Co Ltd (688083.SS) is overvalued by 61.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (11.50) - (5.40) | (7.44) | -108.0% |
| DCF (Growth 10y) | (6.40) - (12.80) | (8.57) | -109.3% |
| DCF (EBITDA 5y) | 20.82 - 52.64 | 35.57 | -61.6% |
| DCF (EBITDA 10y) | 17.83 - 57.21 | 34.78 | -62.4% |
| Fair Value | 8.57 - 8.57 | 8.57 | -90.74% |
| P/E | 12.72 - 24.49 | 17.48 | -81.1% |
| EV/EBITDA | (5.70) - 36.63 | 11.85 | -87.2% |
| EPV | (7.36) - (10.50) | (8.93) | -109.6% |
| DDM - Stable | 2.10 - 5.40 | 3.75 | -96.0% |
| DDM - Multi | 4.32 - 7.68 | 5.45 | -94.1% |
| Market Cap (mil) | 11,232.38 |
| Beta | 1.75 |
| Outstanding shares (mil) | 121.30 |
| Enterprise Value (mil) | 11,028.22 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.59% |
| Cost of Debt | 5.00% |
| WACC | 12.57% |