As of 2025-05-29, the Intrinsic Value of Shenzhen Sed Industry Co Ltd (000032.SZ) is 42.26 CNY. This 000032.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.42 CNY, the upside of Shenzhen Sed Industry Co Ltd is 117.60%.
The range of the Intrinsic Value is 29.01 - 72.84 CNY
Based on its market price of 19.42 CNY and our intrinsic valuation, Shenzhen Sed Industry Co Ltd (000032.SZ) is undervalued by 117.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.01 - 72.84 | 42.26 | 117.6% |
| DCF (Growth 10y) | 59.52 - 137.65 | 83.27 | 328.8% |
| DCF (EBITDA 5y) | 115.27 - 159.08 | 130.70 | 573.0% |
| DCF (EBITDA 10y) | 146.93 - 214.64 | 171.81 | 784.7% |
| Fair Value | 6.12 - 6.12 | 6.12 | -68.48% |
| P/E | 7.48 - 37.86 | 21.61 | 11.3% |
| EV/EBITDA | 15.94 - 39.05 | 24.43 | 25.8% |
| EPV | (0.87) - 0.50 | (0.18) | -100.9% |
| DDM - Stable | 1.50 - 3.62 | 2.56 | -86.8% |
| DDM - Multi | 37.65 - 61.60 | 46.07 | 137.2% |
| Market Cap (mil) | 22,099.18 |
| Beta | 1.49 |
| Outstanding shares (mil) | 1,137.96 |
| Enterprise Value (mil) | 29,397.34 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.27% |
| Cost of Debt | 5.00% |
| WACC | 8.34% |