What is the intrinsic value of 688338.SS?

As of 2025-07-18, the Intrinsic Value of Beijing Succeeder Technology Inc (688338.SS) is 23.87 CNY. This 688338.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.70 CNY, the upside of Beijing Succeeder Technology Inc is -10.60%.

The range of the Intrinsic Value is 20.73 - 30.16 CNY

Is 688338.SS undervalued or overvalued?

Based on its market price of 26.70 CNY and our intrinsic valuation, Beijing Succeeder Technology Inc (688338.SS) is overvalued by 10.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	20.73 - 30.16	23.87	-10.6%
DCF (Growth 10y)	24.28 - 36.27	28.31	6.0%
DCF (EBITDA 5y)	43.83 - 58.64	47.58	78.2%
DCF (EBITDA 10y)	44.01 - 63.26	49.66	86.0%
Fair Value	10.77 - 10.77	10.77	-59.68%
P/E	23.33 - 29.98	26.85	0.6%
EV/EBITDA	25.09 - 31.04	26.62	-0.3%
EPV	11.85 - 12.42	12.14	-54.5%
DDM - Stable	7.23 - 18.71	12.97	-51.4%
DDM - Multi	13.22 - 27.22	17.86	-33.1%