000032.SZ
Shenzhen Sed Industry Co Ltd
Price:  
20.17 
CNY
Volume:  
14,825,200.00
China | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

000032.SZ Intrinsic Value

109.70 %
Upside

What is the intrinsic value of 000032.SZ?

As of 2025-07-10, the Intrinsic Value of Shenzhen Sed Industry Co Ltd (000032.SZ) is 42.29 CNY. This 000032.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.17 CNY, the upside of Shenzhen Sed Industry Co Ltd is 109.70%.

The range of the Intrinsic Value is 28.79 - 74.11 CNY

Is 000032.SZ undervalued or overvalued?

Based on its market price of 20.17 CNY and our intrinsic valuation, Shenzhen Sed Industry Co Ltd (000032.SZ) is undervalued by 109.70%.

20.17 CNY
Stock Price
42.29 CNY
Intrinsic Value
Intrinsic Value Details

000032.SZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.79 - 74.11 42.29 109.7%
DCF (Growth 10y) 59.07 - 140.07 83.33 313.1%
DCF (EBITDA 5y) 118.05 - 144.42 129.38 541.4%
DCF (EBITDA 10y) 149.80 - 196.92 170.26 744.1%
Fair Value 6.12 - 6.12 6.12 -69.65%
P/E 6.75 - 36.00 21.12 4.7%
EV/EBITDA 16.53 - 34.57 20.94 3.8%
EPV (0.89) - 0.55 (0.17) -100.9%
DDM - Stable 1.49 - 3.69 2.59 -87.1%
DDM - Multi 37.63 - 62.75 46.35 129.8%

000032.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 22,952.65
Beta 1.53
Outstanding shares (mil) 1,137.96
Enterprise Value (mil) 30,250.81
Market risk premium 6.13%
Cost of Equity 12.22%
Cost of Debt 5.00%
WACC 8.34%