As of 2025-07-06, the Intrinsic Value of Chengdu Hi-tech Development Co Ltd (000628.SZ) is 22.86 CNY. This 000628.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.47 CNY, the upside of Chengdu Hi-tech Development Co Ltd is -44.90%.
The range of the Intrinsic Value is 12.53 - 89.26 CNY
Based on its market price of 41.47 CNY and our intrinsic valuation, Chengdu Hi-tech Development Co Ltd (000628.SZ) is overvalued by 44.90%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 12.53 - 89.26 | 22.86 | -44.9% |
DCF (Growth 10y) | 43.95 - 293.13 | 77.56 | 87.0% |
DCF (EBITDA 5y) | 74.38 - 116.83 | 95.28 | 129.8% |
DCF (EBITDA 10y) | 114.50 - 196.17 | 152.73 | 268.3% |
Fair Value | 2.03 - 2.03 | 2.03 | -95.11% |
P/E | 2.02 - 12.91 | 6.76 | -83.7% |
EV/EBITDA | 7.47 - 15.58 | 11.26 | -72.8% |
EPV | 0.03 - 2.36 | 1.19 | -97.1% |
DDM - Stable | 0.93 - 5.86 | 3.40 | -91.8% |
DDM - Multi | 40.90 - 147.68 | 59.30 | 43.0% |
Market Cap (mil) | 14,609.05 |
Beta | 1.45 |
Outstanding shares (mil) | 352.28 |
Enterprise Value (mil) | 16,559.78 |
Market risk premium | 6.13% |
Cost of Equity | 7.81% |
Cost of Debt | 5.00% |
WACC | 7.03% |