As of 2025-05-23, the Intrinsic Value of Huagong Tech Co Ltd (000988.SZ) is 22.22 CNY. This 000988.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.08 CNY, the upside of Huagong Tech Co Ltd is -47.20%.
The range of the Intrinsic Value is 16.75 - 32.61 CNY
Based on its market price of 42.08 CNY and our intrinsic valuation, Huagong Tech Co Ltd (000988.SZ) is overvalued by 47.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.75 - 32.61 | 22.22 | -47.2% |
| DCF (Growth 10y) | 29.50 - 56.28 | 38.79 | -7.8% |
| DCF (EBITDA 5y) | 60.80 - 102.79 | 76.26 | 81.2% |
| DCF (EBITDA 10y) | 70.37 - 128.54 | 91.76 | 118.1% |
| Fair Value | 26.44 - 26.44 | 26.44 | -37.16% |
| P/E | 36.22 - 45.67 | 40.22 | -4.4% |
| EV/EBITDA | 23.35 - 36.26 | 28.24 | -32.9% |
| EPV | 1.30 - 2.08 | 1.69 | -96.0% |
| DDM - Stable | 8.02 - 19.22 | 13.62 | -67.6% |
| DDM - Multi | 22.41 - 42.24 | 29.33 | -30.3% |
| Market Cap (mil) | 42,311.44 |
| Beta | 1.30 |
| Outstanding shares (mil) | 1,005.50 |
| Enterprise Value (mil) | 43,620.94 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.44% |
| Cost of Debt | 5.00% |
| WACC | 11.51% |