As of 2026-04-06, the Intrinsic Value of Guangdong Huatie Tongda High-speed Railway Equipment Corp (000976.SZ) is (20.09) CNY. This 000976.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.41 CNY, the upside of Guangdong Huatie Tongda High-speed Railway Equipment Corp is -4,998.90%.
The range of the Intrinsic Value is (49.48) - (13.29) CNY
Based on its market price of 0.41 CNY and our intrinsic valuation, Guangdong Huatie Tongda High-speed Railway Equipment Corp (000976.SZ) is overvalued by 4,998.90%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (49.48) - (13.29) | (20.09) | -4998.9% |
| DCF (Growth 10y) | (12.97) - (43.47) | (18.73) | -4669.5% |
| DCF (EBITDA 5y) | (10.39) - (23.64) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (10.81) - (22.40) | (1,234.50) | -123450.0% |
| Fair Value | -3.61 - -3.61 | -3.61 | -979.64% |
| P/E | (18.67) - (16.59) | (18.21) | -4542.2% |
| EV/EBITDA | (9.43) - (9.99) | (11.53) | -2911.1% |
| EPV | 1.15 - 1.85 | 1.50 | 265.9% |
| DDM - Stable | (2.45) - (7.38) | (4.92) | -1298.8% |
| DDM - Multi | (1.84) - (4.70) | (2.68) | -754.4% |
| Market Cap (mil) | 654.23 |
| Beta | 1.89 |
| Outstanding shares (mil) | 1,595.68 |
| Enterprise Value (mil) | 2,820.50 |
| Market risk premium | 6.13% |
| Cost of Equity | 18.70% |
| Cost of Debt | 5.00% |
| WACC | 6.98% |