What is the intrinsic value of 000921.SZ?

As of 2026-06-17, the Intrinsic Value of Hisense Home Appliances Group Co Ltd (000921.SZ) is 40.06 CNY. This 000921.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.47 CNY, the upside of Hisense Home Appliances Group Co Ltd is 40.70%.

The range of the Intrinsic Value is 30.25 - 59.76 CNY

Is 000921.SZ undervalued or overvalued?

Based on its market price of 28.47 CNY and our intrinsic valuation, Hisense Home Appliances Group Co Ltd (000921.SZ) is undervalued by 40.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	30.25 - 59.76	40.06	40.7%
DCF (Growth 10y)	36.61 - 68.71	47.41	66.5%
DCF (EBITDA 5y)	39.27 - 57.56	46.27	62.5%
DCF (EBITDA 10y)	43.23 - 65.62	51.95	82.5%
Fair Value	53.64 - 53.64	53.64	88.39%
P/E	32.17 - 46.45	36.15	27.0%
EV/EBITDA	18.97 - 40.22	26.63	-6.4%
EPV	9.45 - 14.23	11.84	-58.4%
DDM - Stable	13.96 - 35.83	24.89	-12.6%
DDM - Multi	28.25 - 53.56	36.72	29.0%