As of 2025-07-23, the Intrinsic Value of Road Environment Technology Co Ltd (688156.SS) is 12.46 CNY. This 688156.SS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 19.04 CNY, the upside of Road Environment Technology Co Ltd is -34.50%.
The range of the Intrinsic Value is 8.15 - 19.12 CNY
Based on its market price of 19.04 CNY and our intrinsic valuation, Road Environment Technology Co Ltd (688156.SS) is overvalued by 34.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,117.86) - (75.99) | (136.82) | -818.6% |
| DCF (Growth 10y) | (54.73) - (660.22) | (90.38) | -574.7% |
| DCF (EBITDA 5y) | 8.15 - 19.12 | 12.46 | -34.5% |
| DCF (EBITDA 10y) | 15.17 - 37.89 | 24.02 | 26.1% |
| Fair Value | -3.03 - -3.03 | -3.03 | -115.90% |
| P/E | (10.72) - (9.09) | (10.23) | -153.7% |
| EV/EBITDA | (10.99) - 6.57 | (3.29) | -117.3% |
| EPV | (24.70) - (32.51) | (28.60) | -250.2% |
| DDM - Stable | (8.85) - (112.76) | (60.80) | -419.3% |
| DDM - Multi | (17.01) - (171.32) | (31.15) | -263.6% |
| Market Cap (mil) | 1,917.52 |
| Beta | 1.04 |
| Outstanding shares (mil) | 100.71 |
| Enterprise Value (mil) | 2,223.27 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.60% |
| Cost of Debt | 5.00% |
| WACC | 6.10% |