As of 2026-05-28, the Intrinsic Value of Hangzhou Robam Appliances Co Ltd (002508.SZ) is 54.59 CNY. This 002508.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.38 CNY, the upside of Hangzhou Robam Appliances Co Ltd is 214.10%.
The range of the Intrinsic Value is 47.97 - 63.98 CNY
Based on its market price of 17.38 CNY and our intrinsic valuation, Hangzhou Robam Appliances Co Ltd (002508.SZ) is undervalued by 214.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.97 - 63.98 | 54.59 | 214.1% |
| DCF (Growth 10y) | 52.77 - 69.46 | 59.72 | 243.6% |
| DCF (EBITDA 5y) | 66.25 - 102.00 | 81.08 | 366.5% |
| DCF (EBITDA 10y) | 64.51 - 97.09 | 77.82 | 347.8% |
| Fair Value | 5.39 - 5.39 | 5.39 | -68.97% |
| P/E | 16.33 - 79.90 | 46.28 | 166.3% |
| EV/EBITDA | 6.89 - 62.58 | 29.07 | 67.3% |
| EPV | (32.42) - (41.66) | (37.04) | -313.1% |
| DDM - Stable | 6.10 - 11.17 | 8.64 | -50.3% |
| DDM - Multi | 34.68 - 51.28 | 41.51 | 138.9% |
| Market Cap (mil) | 16,423.06 |
| Beta | 0.30 |
| Outstanding shares (mil) | 944.94 |
| Enterprise Value (mil) | 15,413.45 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.03% |
| Cost of Debt | 5.00% |
| WACC | 10.99% |