As of 2025-05-29, the Intrinsic Value of Hangzhou Hikvision Digital Technology Co Ltd (002415.SZ) is 19.87 CNY. This 002415.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.01 CNY, the upside of Hangzhou Hikvision Digital Technology Co Ltd is -29.10%.
The range of the Intrinsic Value is 16.46 - 26.03 CNY
Based on its market price of 28.01 CNY and our intrinsic valuation, Hangzhou Hikvision Digital Technology Co Ltd (002415.SZ) is overvalued by 29.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.46 - 26.03 | 19.87 | -29.1% |
| DCF (Growth 10y) | 19.47 - 30.09 | 23.29 | -16.8% |
| DCF (EBITDA 5y) | 35.53 - 56.39 | 41.05 | 46.5% |
| DCF (EBITDA 10y) | 35.57 - 58.82 | 42.22 | 50.7% |
| Fair Value | 6.55 - 6.55 | 6.55 | -76.61% |
| P/E | 28.24 - 41.54 | 34.48 | 23.1% |
| EV/EBITDA | 27.63 - 43.30 | 30.33 | 8.3% |
| EPV | 10.93 - 13.04 | 11.98 | -57.2% |
| DDM - Stable | 8.88 - 20.57 | 14.72 | -47.4% |
| DDM - Multi | 16.14 - 27.13 | 20.08 | -28.3% |
| Market Cap (mil) | 258,621.94 |
| Beta | 1.33 |
| Outstanding shares (mil) | 9,233.20 |
| Enterprise Value (mil) | 232,300.03 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.03% |
| Cost of Debt | 5.00% |
| WACC | 10.80% |