As of 2025-05-29, the Intrinsic Value of Hunan TV & Broadcast Intermediary Co Ltd (000917.SZ) is 3.68 CNY. This 000917.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.12 CNY, the upside of Hunan TV & Broadcast Intermediary Co Ltd is -48.40%.
The range of the Intrinsic Value is 2.29 - 6.91 CNY
Based on its market price of 7.12 CNY and our intrinsic valuation, Hunan TV & Broadcast Intermediary Co Ltd (000917.SZ) is overvalued by 48.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.29 - 6.91 | 3.68 | -48.4% |
| DCF (Growth 10y) | 3.37 - 8.86 | 5.03 | -29.3% |
| DCF (EBITDA 5y) | 3.60 - 4.24 | 3.91 | -45.1% |
| DCF (EBITDA 10y) | 4.49 - 5.84 | 5.12 | -28.1% |
| Fair Value | 0.25 - 0.25 | 0.25 | -96.47% |
| P/E | 0.74 - 5.93 | 2.78 | -60.9% |
| EV/EBITDA | (0.00) - 1.18 | 0.45 | -93.7% |
| EPV | (0.80) - (0.58) | (0.69) | -109.7% |
| DDM - Stable | 0.34 - 0.94 | 0.64 | -91.0% |
| DDM - Multi | 5.13 - 9.66 | 6.57 | -7.7% |
| Market Cap (mil) | 10,093.03 |
| Beta | 1.12 |
| Outstanding shares (mil) | 1,417.56 |
| Enterprise Value (mil) | 12,110.47 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.65% |
| Cost of Debt | 5.00% |
| WACC | 8.77% |