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
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%.
| 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% |
| 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% |