As of 2025-07-08, the Intrinsic Value of Dalian Friendship Group Co Ltd (000679.SZ) is 0.01 CNY. This 000679.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 6.37 CNY, the upside of Dalian Friendship Group Co Ltd is -99.80%.
The range of the Intrinsic Value is (0.64) - 9.17 CNY
Based on its market price of 6.37 CNY and our intrinsic valuation, Dalian Friendship Group Co Ltd (000679.SZ) is overvalued by 99.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (10.87) - (1.98) | (2.58) | -140.4% |
| DCF (Growth 10y) | (0.64) - 9.17 | 0.01 | -99.8% |
| DCF (EBITDA 5y) | (1.44) - (1.56) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.82) - (0.09) | (1,234.50) | -123450.0% |
| Fair Value | -1.09 - -1.09 | -1.09 | -117.17% |
| P/E | (5.13) - (5.46) | (5.11) | -180.3% |
| EV/EBITDA | (3.14) - (3.72) | (4.01) | -162.9% |
| EPV | (1.72) - (1.93) | (1.82) | -128.6% |
| DDM - Stable | (3.12) - (51.13) | (27.12) | -525.8% |
| DDM - Multi | (1.68) - (21.72) | (3.14) | -149.2% |
| Market Cap (mil) | 2,270.27 |
| Beta | 0.53 |
| Outstanding shares (mil) | 356.40 |
| Enterprise Value (mil) | 2,682.77 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.65% |
| Cost of Debt | 5.00% |
| WACC | 6.33% |