As of 2026-05-12, the Intrinsic Value of Midea Group Co Ltd (000333.SZ) is 104.35 CNY. This 000333.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 80.67 CNY, the upside of Midea Group Co Ltd is 29.40%.
The range of the Intrinsic Value is 74.75 - 180.80 CNY
Based on its market price of 80.67 CNY and our intrinsic valuation, Midea Group Co Ltd (000333.SZ) is undervalued by 29.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 74.75 - 180.80 | 104.35 | 29.4% |
| DCF (Growth 10y) | 93.96 - 219.85 | 129.37 | 60.4% |
| DCF (EBITDA 5y) | 70.48 - 94.25 | 78.74 | -2.4% |
| DCF (EBITDA 10y) | 89.50 - 125.57 | 102.90 | 27.6% |
| Fair Value | 59.07 - 59.07 | 59.07 | -26.78% |
| P/E | 57.23 - 89.29 | 71.11 | -11.8% |
| EV/EBITDA | 37.33 - 65.41 | 49.24 | -39.0% |
| EPV | 36.51 - 53.18 | 44.85 | -44.4% |
| DDM - Stable | 49.51 - 164.75 | 107.13 | 32.8% |
| DDM - Multi | 74.77 - 180.62 | 104.36 | 29.4% |
| Market Cap (mil) | 613,356.60 |
| Beta | 0.26 |
| Outstanding shares (mil) | 7,603.28 |
| Enterprise Value (mil) | 612,955.06 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.70% |
| Cost of Debt | 5.00% |
| WACC | 7.35% |