VeriSilicon Microelectronics (Shanghai) Valuation

Q: What is the Fair Price of 688521 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

688521 (CN¥275.75) is trading above our estimate of [[future cash flow value]] (CN¥53.94)

Is 688521 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

0/6

Valuation Score 0/6

Below Future Cash Flow Value
Significantly Below Future Cash Flow Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Future Cash Flow Value

What is the Fair Price of 688521 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Ultimate guide to DCF valuation for stock investing

Learn how to determine fair value like the best investors in the world.

Below Future Cash Flow Value: 688521 (CN¥275.75) is trading above our estimate of future cash flow value (CN¥53.94)

Significantly Below Future Cash Flow Value: 688521 is trading above our estimate of future cash flow value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 688521?

Key metric: As 688521 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 688521. This is calculated by dividing 688521's market cap by their current revenue.
What is 688521's PS Ratio?
PS Ratio	40.3x
Sales	CN¥3.60b
Market Cap	CN¥145.02b

688521 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	40.3x
Enterprise Value/EBITDA	-262x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 688521's PS Ratio compare to its peers?

The above table shows the PS ratio for 688521 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	4.6x
600584 JCET Group	3.4x	12.78%	CN¥130.4b
603501 OmniVision Integrated Circuits Group	4.6x	12.69%	CN¥130.1b
002156 Tongfu MicroelectronicsLtd	3.3x	13.10%	CN¥96.3b
688396 China Resources Microelectronics	7.2x	15.93%	CN¥82.9b
688521 VeriSilicon Microelectronics (Shanghai)	40.3x	39.16%	CN¥145.0b

Price-To-Sales vs Peers: 688521 is expensive based on its Price-To-Sales Ratio (40.3x) compared to the peer average (4.6x).

Historical Price to Sales Ratio

Historical Price to Sales Ratio compares a stock's price to its sales over time. Higher ratios indicate that investors are willing to pay more for the stock.

Fetching historical data

Price to Sales Ratio vs Industry

How does 688521's PS Ratio compare vs other companies in the CN Semiconductor Industry?

21 Companies	Price / Sales	Estimated Growth	Market Cap
601012 LONGi Green Energy Technology	1.7x	12.97%	US$16.73b
600438 TongweiLtd	0.9x	11.87%	US$10.43b
688223 Jinko Solar	1.1x	14.65%	US$10.13b
688472 CSI Solar	1.3x	12.82%	US$7.65b

21 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 688521 is expensive based on its Price-To-Sales Ratio (40.3x) compared to the CN Semiconductor industry average (10.6x).

Price to Sales Ratio vs Fair Ratio

What is 688521's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

688521 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	40.3x
Fair PS Ratio	26.8x

Price-To-Sales vs Fair Ratio: 688521 is expensive based on its Price-To-Sales Ratio (40.3x) compared to the estimated Fair Price-To-Sales Ratio (26.8x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 688521 forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	CN¥275.75	CN¥194.09 -29.61%	50.59%	CN¥309.00	CN¥58.00	n/a	5
May ’27	CN¥280.88	CN¥194.09 -30.90%	50.59%	CN¥309.00	CN¥58.00	n/a	5
Apr ’27	CN¥223.00	CN¥186.89 -16.19%	48.44%	CN¥273.00	CN¥58.00	n/a	5
Mar ’27	CN¥277.66	CN¥170.59 -38.56%	45.87%	CN¥247.50	CN¥58.00	n/a	5
Feb ’27	CN¥222.01	CN¥170.59 -23.16%	45.87%	CN¥247.50	CN¥58.00	n/a	5
Jan ’27	CN¥136.97	CN¥188.98 +37.97%	40.85%	CN¥247.50	CN¥58.00	n/a	4
Dec ’26	CN¥153.35	CN¥164.79 +7.46%	62.63%	CN¥284.00	CN¥27.00	n/a	5
Nov ’26	CN¥159.50	CN¥164.79 +3.31%	62.63%	CN¥284.00	CN¥27.00	n/a	5
Oct ’26	CN¥183.00	CN¥133.20 -27.21%	60.73%	CN¥250.00	CN¥27.00	n/a	5
Sep ’26	CN¥153.00	CN¥121.80 -20.39%	54.46%	CN¥193.00	CN¥27.00	n/a	5
Aug ’26	CN¥94.49	CN¥82.03 -13.18%	41.73%	CN¥119.00	CN¥27.00	n/a	5
Jul ’26	CN¥96.39	CN¥82.03 -14.89%	41.73%	CN¥119.00	CN¥27.00	n/a	5
Jun ’26	CN¥87.31	CN¥82.03 -6.04%	41.73%	CN¥119.00	CN¥27.00	n/a	5
May ’26	CN¥96.03	CN¥81.23 -15.41%	43.74%	CN¥119.00	CN¥23.00	CN¥280.88	5
Apr ’26	CN¥99.25	CN¥65.98 -33.52%	50.88%	CN¥126.00	CN¥23.00	CN¥223.00	5
Mar ’26	CN¥76.00	CN¥50.80 -33.16%	29.63%	CN¥67.80	CN¥23.00	CN¥277.66	5
Feb ’26	CN¥48.99	CN¥49.58 +1.20%	30.87%	CN¥67.80	CN¥23.00	CN¥222.01	5
Jan ’26	CN¥52.43	CN¥49.47 -5.64%	30.68%	CN¥67.27	CN¥23.00	CN¥136.97	5
Dec ’25	CN¥51.93	CN¥48.47 -6.66%	32.31%	CN¥67.27	CN¥23.00	CN¥153.35	5
Nov ’25	CN¥39.80	CN¥45.49 +14.31%	34.37%	CN¥67.27	CN¥24.00	CN¥159.50	5
Oct ’25	CN¥35.98	CN¥42.50 +18.13%	28.82%	CN¥58.00	CN¥24.00	CN¥183.00	5
Sep ’25	CN¥28.20	CN¥41.59 +47.47%	27.33%	CN¥58.00	CN¥24.00	CN¥153.00	6
Aug ’25	CN¥33.83	CN¥45.83 +35.48%	31.38%	CN¥70.00	CN¥26.00	CN¥94.49	6
Jul ’25	CN¥26.13	CN¥47.86 +83.15%	32.34%	CN¥70.00	CN¥26.00	CN¥96.39	7
Jun ’25	CN¥31.87	CN¥50.14 +57.34%	30.57%	CN¥70.00	CN¥26.00	CN¥87.31	7
May ’25	CN¥32.98	CN¥50.14 +52.04%	30.57%	CN¥70.00	CN¥26.00	CN¥96.03	7

AnalystPriceTarget

Community Contributor

CN¥194.09

Fair Value

42.1% overvalued

Number of Analysts

Analyst Forecast: Target price is lower than the current share price.

Discover undervalued companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2026/05/23 03:57
End of Day Share Price	2026/05/22 00:00
Earnings	2026/03/31
Annual Earnings	2025/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

VeriSilicon Microelectronics (Shanghai) Co., Ltd. is covered by 16 analysts. 5 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Huiqun Li	BofA Global Research
Qiaosheng Cheng	China International Capital Corporation Limited
Tao Xu	Citic Securities Co., Ltd.