Beijing Bashi Media Co Ltd (600386) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Beijing Bashi Media Co Ltd stock ¥1.82, price ¥3.43, that is 47.0% below the price, quality 47 out of 100. Rating: strongly overvalued. Calculated from audited financials with 14 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range ¥2.57 – ¥5.47 · fair‑value band ¥1.43 – ¥2.48 · the ¥3.43 price screens above the ¥1.82 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Beijing Bashi Media Co in your weekly email
Every Wednesday you see whether Beijing Bashi Media Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Beijing Bashi Media Co., Ltd. provides automotive services in China. It operates through Advertising and Media; Automobile Service; and New Energy segments.
Show moreShow less
The company is involved in producing and publishing public transportation media advertisements; operating bus body and bus shelter light box advertising; sales and maintenance of store vehicle; and car rental, vehicle scrapping and recycling, and dismantling business, as well as supply electric power.
It also offers public bus charging and social vehicle charging service; investment and asset management; automobile sales and repair, and new energy vehicle charging; and technical support services.
The company was formerly known as Beijing Bus Co., Ltd. Beijing Bashi Media Co., Ltd. was founded in 1999 and is based in Beijing, China. Beijing Bashi Media Co., Ltd. is a subsidiary of Beijing Public Transport Holdings (Group) Ltd.
Stock analysis
Beijing Bashi Media Co Ltd (600386) currently trades at ¥3.43, while our model-based Fair Value estimate is ¥1.82, 47% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥6.99 per share, and 9 of the 14 models we run sit above the ¥3.43 price.
Bear case: the Earnings-Based group reads lowest at ¥0.8900, and 5 of the 14 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥1.43 (bear) to ¥2.48 (bull), the price of ¥3.43 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 47/100 (below-average quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Beijing Bashi Media Co Ltd reported revenue of 3.9B CNY in FY2025 versus 4.3B CNY in FY2021, a compound −2.4%/yr. Reported net income was −10.4M CNY in FY2025.
Key figures
Market cap 2.8B CNY (≈ $414M) Small · P/S ratio 0.85 · EPS (TTM) ¥−0.0600 · Net margin −1.3% · Return on equity −2.9% · Return on assets (EBIT) 2.9% (5-year average) · Operating margin −0.8% · Revenue (TTM) 3.3B CNY.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 22 out of 100 (medium confidence).
What moves the price
The share trades about 32% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at −47%, 600386 screens richer than that median.
Fair Value models
Bear¥1.43Fair Value ¥1.82Bull¥2.48
Price ¥3.43 · Downside -47.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF¥6.30¥8.90¥12.4381
Growth DCF¥6.36¥8.65¥11.5679
Owner Earnings¥4.71¥6.60¥9.1677
All 14 models by family
DCF Models
FCF DCF¥6.30¥8.90¥12.4381
Owner Earnings¥4.71¥6.60¥9.1677
5Y Revenue Exit¥3.21¥3.84¥4.5474
5Y EBITDA Exit¥5.12¥7.38¥9.9476
10Y Revenue Exit¥4.38¥5.22¥6.1668
10Y EBITDA Exit¥5.53¥7.50¥9.9869
Earnings-Based
EPV¥0.8400¥0.8900¥0.930074
Multiples
EV/EBIT¥0.6900¥1.07¥1.4665
EV/EBITDA¥3.92¥5.38¥6.8467
EV/Revenue¥0.3100¥0.6400¥0.980051
Asset-Based
NCAV (Graham)¥0.9300¥1.24¥1.8654
Growth DCF
Growth DCF¥6.36¥8.65¥11.5679
Rev-Margin DCF¥3.21¥3.95¥4.8574
Economic Profit
ROIC Compounder¥0.8400¥0.8900¥0.930072
The fair value above starts from this blend and is adjusted for a cyclical trough year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.23/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−13.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−2.9%
Start year 2020 (pandemic). Over 10 years: +2.6% a year
Revenue growth 28 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
2.8% (2020) → 1.8% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−10.3%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −11.8% a year for the price.
Compare Beijing Bashi Media Co Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Auto Parts · 655 stocks
Beats the industry median on 3/13 measures
Overall it trails its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside−47.0% · Bottom 25%
Profitability
Return on assets−0.3% · Bottom 25%
Net margin (12 months)−1.3% · Bottom 25%
Operating margin (12 months)−0.8% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−32.2% · Bottom 25%
Dividend yield (12 months)0.0% · Bottom 25%
Balance sheet
Debt / equity0.43× · Highest 25%
Valuation Multiplesvs Auto Parts median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Beijing Bashi Media Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/600386
Frequently asked questions
Is Beijing Bashi Media Co Ltd (600386) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of ¥1.82 versus a price of ¥3.43, about 47% lower (overvalued).
What is the fair value of 600386?
Our model-based fair value for Beijing Bashi Media Co Ltd is ¥1.82 (as of Nov 9, 2026), built from audited fundamentals. The current price: ¥3.43.
What is the quality score of 600386?
Beijing Bashi Media Co Ltd has a Quality Score of 47/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Beijing Bashi Media Co Ltd (600386)?
Our model-based price target is the fair value of ¥1.82 (as of Nov 9, 2026) from 14 valuation models. Cautious scenario ¥1.43, optimistic scenario ¥2.48. It is a calculation from audited fundamentals, not an analyst target.
What is the Beijing Bashi Media Co Ltd stock forecast for 2026?
Our models put fair value at ¥1.82, about 47% lower versus a price of ¥3.43 (overvalued). Cautious scenario ¥1.43, optimistic scenario ¥2.48. The calculation is refreshed regularly with new filings.
What is the revenue of Beijing Bashi Media Co Ltd (600386)?
Beijing Bashi Media Co Ltd reported trailing-twelve-month revenue of about 3.3B CNY (latest available figure, as of Nov 9, 2026).
What growth is priced into Beijing Bashi Media Co Ltd (600386)?
For today's price to be fair in a discounted-cash-flow model, Beijing Bashi Media Co Ltd would have to grow free cash flow by -10.3 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -2.9 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 600386 use?
Our models discount Beijing Bashi Media Co Ltd at 10.5 %: a base by market capitalisation (small), damped by beta 0.53, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Beijing Bashi Media Co Ltd that is -10.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has Beijing Bashi Media Co Ltd (600386) delivered so far?
Over the past 5 years revenue at Beijing Bashi Media Co Ltd grew -2.9 % a year. The price currently implies free-cash-flow growth of -10.3 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Beijing Bashi Media Co Ltd (600386) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Beijing Bashi Media Co Ltd (-10.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Beijing Bashi Media Co Ltd (600386)?
The free-cash-flow yield on the price is 16.76 %: that much free cash flow Beijing Bashi Media Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Beijing Bashi Media Co Ltd (600386)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Beijing Bashi Media Co Ltd it is ¥1.82 per share (as of Nov 9, 2026), against a price of ¥3.43. It is the blended result of 14 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Beijing Bashi Media Co Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 600386 trades above its calculated fair value: price ¥3.43, fair value ¥1.82, a gap of about −47% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 600386?
No. The price is what the market pays today (¥3.43); the fair value is what the company's own numbers justify (¥1.82). For Beijing Bashi Media Co Ltd the two are ¥1.61 per share apart. That gap is exactly why we show both numbers side by side.
How much is Beijing Bashi Media Co Ltd worth?
The market values Beijing Bashi Media Co Ltd at about 2.8B CNY (market capitalisation, as of Nov 9, 2026). Per share that is ¥3.43; our models calculate a fair value of ¥1.82 per share.
What do the bullish and bearish scenarios say about 600386?
Our models span a range for Beijing Bashi Media Co Ltd: cautious scenario ¥1.43, base ¥1.82, optimistic ¥2.48 per share (as of Nov 9, 2026, price ¥3.43). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of 600386?
The PEG ratio of Beijing Bashi Media Co Ltd is 1.07 (P/E divided by earnings growth, as of Nov 9, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Beijing Bashi Media Co Ltd (600386)?
Balance-sheet figures for Beijing Bashi Media Co Ltd (as of Nov 9, 2026): return on equity −2.9%, debt of 0.43 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 600386 from its 52-week high?
Beijing Bashi Media Co Ltd trades at ¥3.43, about 32% below its 52-week high of ¥5.08 and 14% above the low of ¥3.02 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥1.82 is for.
Which stocks are comparable to Beijing Bashi Media Co Ltd?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Beijing Bashi Media Co Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price ¥3.43, calculated fair value ¥1.82 (−47%), Quality Score 47/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 600386 calculated?
We run Beijing Bashi Media Co Ltd through 14 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of ¥1.82 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Beijing Bashi Media Co Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Beijing Bashi Media Co Ltd (600386)?
The closing price on Nov 6, 2026 was ¥3.43. Our model-based fair value is ¥1.82, about 47% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Beijing Bashi Media Co Ltd right now?
The price sits above even our optimistic bull case (¥2.48). The favourable scenario is already priced in. Weak quality (47/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Where does the earnings growth of Beijing Bashi Media Co Ltd (600386) come from?
Earnings per share at Beijing Bashi Media Co Ltd grew −14.1 % a year from 2013 to 2024. Broken into its drivers: revenue per share +4.4 %, EBIT margin −12.4 %, tax rate −3.8 %, residual (interest, one-offs) −2.4 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Beijing Bashi Media Co Ltd
How large is the market capitalisation of Beijing Bashi Media Co Ltd (600386)?
The market capitalisation of Beijing Bashi Media Co Ltd is 2.8B CNY (≈ $414M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Beijing Bashi Media Co Ltd (600386)?
The price-to-sales ratio of Beijing Bashi Media Co Ltd is 0.85 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Beijing Bashi Media Co Ltd (600386)?
Earnings per share at Beijing Bashi Media Co Ltd are ¥−0.0600. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Beijing Bashi Media Co Ltd (600386)?
The net margin of Beijing Bashi Media Co Ltd is −1.3% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Beijing Bashi Media Co Ltd (600386)?
The return on equity (ROE) of Beijing Bashi Media Co Ltd is −2.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Beijing Bashi Media Co Ltd (600386)?
On an EBIT basis the return on assets of Beijing Bashi Media Co Ltd is 2.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Beijing Bashi Media Co Ltd (600386)?
The operating margin of Beijing Bashi Media Co Ltd is −0.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Beijing Bashi Media Co Ltd (600386)?
Revenue at Beijing Bashi Media Co Ltd is growing −32.2% versus a year earlier (3y avg +3.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Beijing Bashi Media Co Ltd (600386)?
Earnings per share at Beijing Bashi Media Co Ltd are growing +153% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Beijing Bashi Media Co Ltd (600386) carry?
The net debt of Beijing Bashi Media Co Ltd is 379M CNY (fiscal year 2024, ≈ 0.8 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Beijing Bashi Media Co Ltd in the live analysis
One click puts Beijing Bashi Media Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026