As of 2026-05-26, the Intrinsic Value of Xiamen Solex High-Tech Industries Co Ltd (603992.SS) is 22.32 CNY. This 603992.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.30 CNY, the upside of Xiamen Solex High-Tech Industries Co Ltd is -28.70%.
The range of the Intrinsic Value is 15.66 - 39.62 CNY
Based on its market price of 31.30 CNY and our intrinsic valuation, Xiamen Solex High-Tech Industries Co Ltd (603992.SS) is overvalued by 28.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.66 - 39.62 | 22.32 | -28.7% |
| DCF (Growth 10y) | 23.87 - 59.02 | 33.72 | 7.7% |
| DCF (EBITDA 5y) | 44.71 - 75.77 | 50.17 | 60.3% |
| DCF (EBITDA 10y) | 51.72 - 95.28 | 61.20 | 95.5% |
| Fair Value | 2.89 - 2.89 | 2.89 | -90.77% |
| P/E | 17.25 - 25.32 | 24.35 | -22.2% |
| EV/EBITDA | (14.06) - 29.19 | 5.58 | -82.2% |
| EPV | 3.05 - 4.27 | 3.66 | -88.3% |
| DDM - Stable | 4.90 - 16.27 | 10.58 | -66.2% |
| DDM - Multi | 17.18 - 42.63 | 24.30 | -22.4% |
| Market Cap (mil) | 13,867.15 |
| Beta | 0.58 |
| Outstanding shares (mil) | 443.04 |
| Enterprise Value (mil) | 13,994.15 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.73% |
| Cost of Debt | 5.00% |
| WACC | 9.60% |