As of 2025-07-07, the Intrinsic Value of Aerospace Hi-Tech Holding Group Co Ltd (000901.SZ) is 6.71 CNY. This 000901.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.18 CNY, the upside of Aerospace Hi-Tech Holding Group Co Ltd is -44.90%.
The range of the Intrinsic Value is 4.99 - 9.95 CNY
Based on its market price of 12.18 CNY and our intrinsic valuation, Aerospace Hi-Tech Holding Group Co Ltd (000901.SZ) is overvalued by 44.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.99 - 9.95 | 6.71 | -44.9% |
| DCF (Growth 10y) | 6.78 - 12.53 | 8.79 | -27.8% |
| DCF (EBITDA 5y) | 29.88 - 40.86 | 32.58 | 167.5% |
| DCF (EBITDA 10y) | 26.43 - 39.09 | 30.11 | 147.2% |
| Fair Value | 0.01 - 0.01 | 0.01 | -99.94% |
| P/E | 0.04 - 5.51 | 2.25 | -81.5% |
| EV/EBITDA | 6.63 - 10.74 | 8.27 | -32.1% |
| EPV | (1.39) - (1.51) | (1.45) | -111.9% |
| DDM - Stable | 0.01 - 0.02 | 0.02 | -99.9% |
| DDM - Multi | 59.38 - 66.04 | 62.11 | 410.0% |
| Market Cap (mil) | 9,722.08 |
| Beta | 1.37 |
| Outstanding shares (mil) | 798.20 |
| Enterprise Value (mil) | 10,443.91 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.79% |
| Cost of Debt | 5.00% |
| WACC | 9.84% |