Secular Digital Trends And AI Growth Will Shape New Markets

AnalystHighTarget

Not Invested

Consensus Narrative from 12 Analysts

Published

05 Aug 25

Updated

09 Aug 25

AnalystHighTarget's Fair Value

US$23.93

44.0% undervalued

09 Aug

US$13.41

430.0%

-3.9%

Author's Valuation

US$23.9

44.0% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

US$23.9

44.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

15.16%

IT revenue growth rate

0.59%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

10.62%

Calculation

CN¥526.59m

Earnings '28

122.39x

PE Ratio '28

CN¥64.45b

Market Cap '28

CN¥64.45b

Market Cap '28

276.74m

No. shares '28

CN¥232.88

Share Price '28

CN¥232.88 Share Price '28

Discounted to 2025 @ 10.65% p.a.

CN¥171.89

Fair Value '25

CN¥171.89 Fair Value '25

Converted to USD @ 0.1392 CNY/USD Exchange Rate

US$23.93

Fair Value '25