As of 2025-05-19, the Intrinsic Value of Kinco Automation Shanghai Co Ltd (688160.SS) is 28.94 CNY. This 688160.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 93.68 CNY, the upside of Kinco Automation Shanghai Co Ltd is -69.10%.
The range of the Intrinsic Value is 21.77 - 44.01 CNY
Based on its market price of 93.68 CNY and our intrinsic valuation, Kinco Automation Shanghai Co Ltd (688160.SS) is overvalued by 69.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.77 - 44.01 | 28.94 | -69.1% |
| DCF (Growth 10y) | 34.48 - 68.49 | 45.52 | -51.4% |
| DCF (EBITDA 5y) | 81.77 - 105.01 | 91.83 | -2.0% |
| DCF (EBITDA 10y) | 95.93 - 135.93 | 113.12 | 20.8% |
| Fair Value | 8.82 - 8.82 | 8.82 | -90.58% |
| P/E | 22.08 - 44.96 | 30.57 | -67.4% |
| EV/EBITDA | 18.85 - 32.77 | 24.32 | -74.0% |
| EPV | 5.48 - 7.05 | 6.27 | -93.3% |
| DDM - Stable | 4.57 - 12.33 | 8.45 | -91.0% |
| DDM - Multi | 24.39 - 49.07 | 32.37 | -65.4% |
| Market Cap (mil) | 7,869.12 |
| Beta | 2.06 |
| Outstanding shares (mil) | 84.00 |
| Enterprise Value (mil) | 7,858.39 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.68% |
| Cost of Debt | 5.00% |
| WACC | 10.62% |