As of 2025-07-06, the Intrinsic Value of Jiangsu Goodwe Power Supply Technology Co Ltd (688390.SS) is 38.24 CNY. This 688390.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.25 CNY, the upside of Jiangsu Goodwe Power Supply Technology Co Ltd is -11.60%.
The range of the Intrinsic Value is 26.48 - 59.97 CNY
Based on its market price of 43.25 CNY and our intrinsic valuation, Jiangsu Goodwe Power Supply Technology Co Ltd (688390.SS) is overvalued by 11.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.48 - 59.97 | 38.24 | -11.6% |
| DCF (Growth 10y) | 205.71 - 402.44 | 274.87 | 535.5% |
| DCF (EBITDA 5y) | 285.59 - 385.04 | 350.70 | 710.9% |
| DCF (EBITDA 10y) | 741.50 - 1,070.46 | 937.38 | 2067.4% |
| Fair Value | -10.00 - -10.00 | -10.00 | -123.12% |
| P/E | (10.71) - 37.86 | 11.11 | -74.3% |
| EV/EBITDA | (25.70) - 42.42 | 6.57 | -84.8% |
| EPV | (7.37) - (6.48) | (6.93) | -116.0% |
| DDM - Stable | (2.40) - (5.28) | (3.84) | -108.9% |
| DDM - Multi | 75.21 - 131.16 | 95.87 | 121.7% |
| Market Cap (mil) | 6,598.85 |
| Beta | 1.73 |
| Outstanding shares (mil) | 152.57 |
| Enterprise Value (mil) | 8,390.09 |
| Market risk premium | 6.13% |
| Cost of Equity | 13.24% |
| Cost of Debt | 5.00% |
| WACC | 10.66% |