As of 2025-07-10, the Intrinsic Value of Dongguan Development Holdings Co Ltd (000828.SZ) is 14.43 CNY. This 000828.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.88 CNY, the upside of Dongguan Development Holdings Co Ltd is 32.60%.
The range of the Intrinsic Value is 10.42 - 24.00 CNY
Based on its market price of 10.88 CNY and our intrinsic valuation, Dongguan Development Holdings Co Ltd (000828.SZ) is undervalued by 32.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.42 - 24.00 | 14.43 | 32.6% |
| DCF (Growth 10y) | 9.65 - 20.13 | 12.78 | 17.5% |
| DCF (EBITDA 5y) | 12.98 - 24.78 | 18.93 | 74.0% |
| DCF (EBITDA 10y) | 12.17 - 22.68 | 17.24 | 58.4% |
| Fair Value | 3.71 - 3.71 | 3.71 | -65.88% |
| P/E | 7.83 - 11.24 | 9.76 | -10.3% |
| EV/EBITDA | 2.16 - 18.91 | 9.58 | -11.9% |
| EPV | (27.53) - (36.02) | (31.77) | -392.0% |
| DDM - Stable | 5.65 - 16.79 | 11.22 | 3.1% |
| DDM - Multi | 8.23 - 17.31 | 10.99 | 1.0% |
| Market Cap (mil) | 11,309.98 |
| Beta | 1.18 |
| Outstanding shares (mil) | 1,039.52 |
| Enterprise Value (mil) | 13,912.84 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.59% |
| Cost of Debt | 5.00% |
| WACC | 6.86% |