688580.SS
Nanjing Vishee Medical Technology Co Ltd
Price:  
45.03 
CNY
Volume:  
1,547,808.00
China | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

688580.SS Intrinsic Value

-48.10 %
Upside

What is the intrinsic value of 688580.SS?

As of 2025-07-10, the Intrinsic Value of Nanjing Vishee Medical Technology Co Ltd (688580.SS) is 23.36 CNY. This 688580.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.03 CNY, the upside of Nanjing Vishee Medical Technology Co Ltd is -48.10%.

The range of the Intrinsic Value is 20.56 - 28.85 CNY

Is 688580.SS undervalued or overvalued?

Based on its market price of 45.03 CNY and our intrinsic valuation, Nanjing Vishee Medical Technology Co Ltd (688580.SS) is overvalued by 48.10%.

45.03 CNY
Stock Price
23.36 CNY
Intrinsic Value
Intrinsic Value Details

688580.SS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.56 - 28.85 23.36 -48.1%
DCF (Growth 10y) 24.72 - 36.44 28.70 -36.3%
DCF (EBITDA 5y) 63.88 - 110.82 88.75 97.1%
DCF (EBITDA 10y) 61.51 - 116.70 88.55 96.6%
Fair Value 9.64 - 9.64 9.64 -78.59%
P/E 36.19 - 67.47 45.98 2.1%
EV/EBITDA 34.65 - 59.31 45.83 1.8%
EPV 10.44 - 10.34 10.39 -76.9%
DDM - Stable 7.74 - 19.62 13.68 -69.6%
DDM - Multi 13.03 - 26.50 17.56 -61.0%

688580.SS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,312.52
Beta 1.84
Outstanding shares (mil) 95.77
Enterprise Value (mil) 3,283.83
Market risk premium 6.13%
Cost of Equity 11.08%
Cost of Debt 5.00%
WACC 11.07%