As of 2026-05-27, the Intrinsic Value of Jinhong Fashion Group Co Ltd (603518.SS) is 13.54 CNY. This 603518.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.84 CNY, the upside of Jinhong Fashion Group Co Ltd is 53.20%.
The range of the Intrinsic Value is 10.89 - 17.61 CNY
Based on its market price of 8.84 CNY and our intrinsic valuation, Jinhong Fashion Group Co Ltd (603518.SS) is undervalued by 53.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.89 - 17.61 | 13.54 | 53.2% |
| DCF (Growth 10y) | 12.02 - 18.59 | 14.63 | 65.5% |
| DCF (EBITDA 5y) | 14.54 - 15.93 | 15.15 | 71.3% |
| DCF (EBITDA 10y) | 15.15 - 17.45 | 16.19 | 83.2% |
| Fair Value | 17.98 - 17.98 | 17.98 | 103.41% |
| P/E | 9.24 - 11.35 | 10.38 | 17.4% |
| EV/EBITDA | 8.65 - 10.21 | 9.17 | 3.7% |
| EPV | 6.50 - 8.70 | 7.60 | -14.0% |
| DDM - Stable | 6.31 - 12.57 | 9.44 | 6.8% |
| DDM - Multi | 8.36 - 12.72 | 10.07 | 13.9% |
| Market Cap (mil) | 3,052.89 |
| Beta | 0.47 |
| Outstanding shares (mil) | 345.35 |
| Enterprise Value (mil) | 4,041.89 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.56% |
| Cost of Debt | 5.00% |
| WACC | 6.71% |