688100.SS
Willfar Information Technology Co Ltd
Price:  
35.55 
CNY
Volume:  
1,165,473.00
China | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

688100.SS Intrinsic Value

-40.60 %
Upside

What is the intrinsic value of 688100.SS?

As of 2025-07-10, the Intrinsic Value of Willfar Information Technology Co Ltd (688100.SS) is 21.13 CNY. This 688100.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.55 CNY, the upside of Willfar Information Technology Co Ltd is -40.60%.

The range of the Intrinsic Value is 17.26 - 28.21 CNY

Is 688100.SS undervalued or overvalued?

Based on its market price of 35.55 CNY and our intrinsic valuation, Willfar Information Technology Co Ltd (688100.SS) is overvalued by 40.60%.

35.55 CNY
Stock Price
21.13 CNY
Intrinsic Value
Intrinsic Value Details

688100.SS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.26 - 28.21 21.13 -40.6%
DCF (Growth 10y) 26.04 - 43.24 32.16 -9.5%
DCF (EBITDA 5y) 51.23 - 63.86 57.15 60.8%
DCF (EBITDA 10y) 54.04 - 72.77 62.58 76.0%
Fair Value 31.94 - 31.94 31.94 -10.15%
P/E 35.26 - 42.15 36.96 4.0%
EV/EBITDA 25.70 - 41.82 34.59 -2.7%
EPV 9.56 - 11.29 10.42 -70.7%
DDM - Stable 9.36 - 21.99 15.68 -55.9%
DDM - Multi 17.91 - 33.17 23.31 -34.4%

688100.SS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,479.58
Beta 1.36
Outstanding shares (mil) 491.69
Enterprise Value (mil) 16,166.94
Market risk premium 6.13%
Cost of Equity 11.25%
Cost of Debt 5.00%
WACC 11.10%