As of 2026-04-03, the Intrinsic Value of South Huiton Co Ltd (000920.SZ) is 9.94 CNY. This 000920.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.20 CNY, the upside of South Huiton Co Ltd is -11.30%.
The range of the Intrinsic Value is 8.16 - 13.17 CNY
Based on its market price of 11.20 CNY and our intrinsic valuation, South Huiton Co Ltd (000920.SZ) is overvalued by 11.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.16 - 13.17 | 9.94 | -11.3% |
| DCF (Growth 10y) | 11.72 - 19.04 | 14.33 | 28.0% |
| DCF (EBITDA 5y) | 22.66 - 28.13 | 24.97 | 123.0% |
| DCF (EBITDA 10y) | 25.46 - 34.15 | 29.16 | 160.4% |
| Fair Value | 8.44 - 8.44 | 8.44 | -24.69% |
| P/E | 15.23 - 18.61 | 17.01 | 51.9% |
| EV/EBITDA | 11.45 - 15.33 | 13.14 | 17.4% |
| EPV | 3.16 - 3.61 | 3.38 | -69.8% |
| DDM - Stable | 3.63 - 8.53 | 6.08 | -45.7% |
| DDM - Multi | 8.22 - 14.66 | 10.50 | -6.2% |
| Market Cap (mil) | 5,293.34 |
| Beta | 1.13 |
| Outstanding shares (mil) | 472.62 |
| Enterprise Value (mil) | 4,631.17 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.63% |
| Cost of Debt | 5.00% |
| WACC | 10.54% |