As of 2025-07-15, the Intrinsic Value of ShenZhen Special Economic Zone Real Estate & Properties Group Co Ltd (000029.SZ) is (3.88) CNY. This 000029.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.20 CNY, the upside of ShenZhen Special Economic Zone Real Estate & Properties Group Co Ltd is -120.20%.
The range of the Intrinsic Value is (8.53) - (2.59) CNY
Based on its market price of 19.20 CNY and our intrinsic valuation, ShenZhen Special Economic Zone Real Estate & Properties Group Co Ltd (000029.SZ) is overvalued by 120.20%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (8.53) - (2.59) | (3.88) | -120.2% |
| DCF (Growth 10y) | (2.59) - (7.59) | (3.70) | -119.3% |
| DCF (EBITDA 5y) | (3.92) - (7.44) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (3.10) - (5.87) | (1,234.50) | -123450.0% |
| Fair Value | -0.52 - -0.52 | -0.52 | -102.73% |
| P/E | (3.08) - (3.70) | (3.40) | -117.7% |
| EV/EBITDA | (5.30) - (5.34) | (5.88) | -130.6% |
| EPV | (2.06) - (3.16) | (2.61) | -113.6% |
| DDM - Stable | (0.88) - (4.04) | (2.46) | -112.8% |
| DDM - Multi | (1.67) - (6.22) | (2.67) | -113.9% |
| Market Cap (mil) | 19,423.87 |
| Beta | 1.63 |
| Outstanding shares (mil) | 1,011.66 |
| Enterprise Value (mil) | 19,415.83 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.34% |
| Cost of Debt | 5.00% |
| WACC | 9.20% |