As of 2025-05-19, the Intrinsic Value of Dareway Software Co Ltd (688579.SS) is 2.32 CNY. This 688579.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.36 CNY, the upside of Dareway Software Co Ltd is -75.20%.
The range of the Intrinsic Value is 1.95 - 3.03 CNY
Based on its market price of 9.36 CNY and our intrinsic valuation, Dareway Software Co Ltd (688579.SS) is overvalued by 75.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.95 - 3.03 | 2.32 | -75.2% |
| DCF (Growth 10y) | 2.28 - 3.50 | 2.70 | -71.1% |
| DCF (EBITDA 5y) | 11.96 - 19.55 | 15.55 | 66.1% |
| DCF (EBITDA 10y) | 9.89 - 17.74 | 13.42 | 43.4% |
| Fair Value | 0.68 - 0.68 | 0.68 | -92.71% |
| P/E | 5.36 - 7.88 | 6.26 | -33.1% |
| EV/EBITDA | 5.81 - 9.20 | 8.05 | -13.9% |
| EPV | 0.24 - 0.17 | 0.21 | -97.8% |
| DDM - Stable | 0.94 - 2.33 | 1.64 | -82.5% |
| DDM - Multi | 1.40 - 2.74 | 1.86 | -80.1% |
| Market Cap (mil) | 3,744.09 |
| Beta | 1.47 |
| Outstanding shares (mil) | 400.01 |
| Enterprise Value (mil) | 3,547.71 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.70% |
| Cost of Debt | 5.00% |
| WACC | 11.69% |