000628.SZ
Chengdu Hi-tech Development Co Ltd
Price:  
41.47 
CNY
Volume:  
3,818,365.00
China | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

000628.SZ Intrinsic Value

-44.90 %
Upside

What is the intrinsic value of 000628.SZ?

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

Is 000628.SZ undervalued or overvalued?

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%.

41.47 CNY
Stock Price
22.86 CNY
Intrinsic Value
Intrinsic Value Details

000628.SZ Intrinsic Value - Valuation Summary

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%

000628.SZ Intrinsic Value - Key Valuation Metrics

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%