As of 2025-06-02, the Intrinsic Value of Shenzhen Qingyi Photomask Ltd (688138.SS) is 9.49 CNY. This 688138.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.10 CNY, the upside of Shenzhen Qingyi Photomask Ltd is -62.20%.
The range of the Intrinsic Value is 6.42 - 16.11 CNY
Based on its market price of 25.10 CNY and our intrinsic valuation, Shenzhen Qingyi Photomask Ltd (688138.SS) is overvalued by 62.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.42 - 16.11 | 9.49 | -62.2% |
| DCF (Growth 10y) | 19.91 - 47.14 | 28.54 | 13.7% |
| DCF (EBITDA 5y) | 99.39 - 143.28 | 119.35 | 375.5% |
| DCF (EBITDA 10y) | 130.02 - 216.16 | 167.47 | 567.2% |
| Fair Value | 13.83 - 13.83 | 13.83 | -44.90% |
| P/E | 19.81 - 23.40 | 21.38 | -14.8% |
| EV/EBITDA | 20.40 - 32.00 | 25.49 | 1.6% |
| EPV | (6.01) - (7.59) | (6.80) | -127.1% |
| DDM - Stable | 3.46 - 9.38 | 6.42 | -74.4% |
| DDM - Multi | 15.44 - 32.50 | 20.94 | -16.6% |
| Market Cap (mil) | 7,901.48 |
| Beta | 1.72 |
| Outstanding shares (mil) | 314.80 |
| Enterprise Value (mil) | 8,402.89 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.25% |
| Cost of Debt | 5.00% |
| WACC | 11.48% |