As of 2025-07-11, the Intrinsic Value of FIYTA Precision Technology Co Ltd (000026.SZ) is 17.03 CNY. This 000026.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.40 CNY, the upside of FIYTA Precision Technology Co Ltd is -2.10%.
The range of the Intrinsic Value is 13.42 - 24.01 CNY
Based on its market price of 17.40 CNY and our intrinsic valuation, FIYTA Precision Technology Co Ltd (000026.SZ) is overvalued by 2.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.42 - 24.01 | 17.03 | -2.1% |
| DCF (Growth 10y) | 17.72 - 30.97 | 22.28 | 28.0% |
| DCF (EBITDA 5y) | 20.05 - 30.34 | 21.25 | 22.1% |
| DCF (EBITDA 10y) | 24.63 - 38.62 | 27.10 | 55.7% |
| Fair Value | 3.70 - 3.70 | 3.70 | -78.75% |
| P/E | 9.46 - 14.26 | 11.46 | -34.2% |
| EV/EBITDA | 8.51 - 14.64 | 10.43 | -40.1% |
| EPV | 19.53 - 25.20 | 22.36 | 28.5% |
| DDM - Stable | 5.04 - 12.50 | 8.77 | -49.6% |
| DDM - Multi | 17.16 - 30.93 | 21.88 | 25.7% |
| Market Cap (mil) | 4,996.78 |
| Beta | 1.08 |
| Outstanding shares (mil) | 287.17 |
| Enterprise Value (mil) | 4,700.38 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.98% |
| Cost of Debt | 5.00% |
| WACC | 8.77% |