As of 2025-05-17, the Intrinsic Value of Guangdong Provincial Expressway Development Co Ltd (000429.SZ) is 18.33 CNY. This 000429.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.13 CNY, the upside of Guangdong Provincial Expressway Development Co Ltd is 29.70%.
The range of the Intrinsic Value is 12.72 - 32.93 CNY
Based on its market price of 14.13 CNY and our intrinsic valuation, Guangdong Provincial Expressway Development Co Ltd (000429.SZ) is undervalued by 29.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.72 - 32.93 | 18.33 | 29.7% |
| DCF (Growth 10y) | 12.78 - 30.23 | 17.67 | 25.0% |
| DCF (EBITDA 5y) | 17.64 - 21.08 | 19.35 | 36.9% |
| DCF (EBITDA 10y) | 16.77 - 21.42 | 18.98 | 34.3% |
| Fair Value | 8.02 - 8.02 | 8.02 | -43.22% |
| P/E | 9.31 - 13.42 | 10.82 | -23.5% |
| EV/EBITDA | 10.05 - 14.04 | 12.14 | -14.1% |
| EPV | 3.37 - 5.38 | 4.37 | -69.1% |
| DDM - Stable | 6.58 - 21.61 | 14.09 | -0.3% |
| DDM - Multi | 11.43 - 26.44 | 15.67 | 10.9% |
| Market Cap (mil) | 29,543.15 |
| Beta | 0.04 |
| Outstanding shares (mil) | 2,090.81 |
| Enterprise Value (mil) | 33,002.79 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.53% |
| Cost of Debt | 5.00% |
| WACC | 6.77% |