As of 2025-05-21, the Intrinsic Value of Noah Holdings Ltd (NOAH) is 14.36 USD. This NOAH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.61 USD, the upside of Noah Holdings Ltd is 49.40%.
The range of the Intrinsic Value is 13.76 - 15.26 USD
Based on its market price of 9.61 USD and our intrinsic valuation, Noah Holdings Ltd (NOAH) is undervalued by 49.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.76 - 15.26 | 14.36 | 49.4% |
| DCF (Growth 10y) | 13.81 - 15.16 | 14.35 | 49.3% |
| DCF (EBITDA 5y) | 16.11 - 16.69 | 16.38 | 70.5% |
| DCF (EBITDA 10y) | 15.84 - 16.58 | 16.19 | 68.5% |
| Fair Value | 4.97 - 4.97 | 4.97 | -48.31% |
| P/E | 1.83 - 9.06 | 5.34 | -44.5% |
| EV/EBITDA | 27.77 - 30.42 | 29.13 | 203.1% |
| EPV | 18.69 - 20.76 | 19.72 | 105.2% |
| DDM - Stable | 7.90 - 16.14 | 12.02 | 25.1% |
| DDM - Multi | 1.94 - 3.20 | 2.43 | -74.7% |
| Market Cap (mil) | 637.51 |
| Beta | 1.06 |
| Outstanding shares (mil) | 66.34 |
| Enterprise Value (mil) | 107.64 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.17% |
| Cost of Debt | 5.00% |
| WACC | 5.97% |