As of 2025-05-19, the Intrinsic Value of Huasi Holding Co Ltd (002494.SZ) is 3.07 CNY. This 002494.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.73 CNY, the upside of Huasi Holding Co Ltd is -35.10%.
The range of the Intrinsic Value is 1.92 - 9.47 CNY
Based on its market price of 4.73 CNY and our intrinsic valuation, Huasi Holding Co Ltd (002494.SZ) is overvalued by 35.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.92 - 9.47 | 3.07 | -35.1% |
| DCF (Growth 10y) | 2.97 - 15.10 | 4.82 | 2.0% |
| DCF (EBITDA 5y) | 2.70 - 4.66 | 3.09 | -34.7% |
| DCF (EBITDA 10y) | 3.98 - 7.54 | 4.80 | 1.6% |
| Fair Value | 0.14 - 0.14 | 0.14 | -97.03% |
| P/E | 0.85 - 1.96 | 1.35 | -71.5% |
| EV/EBITDA | 0.31 - 1.72 | 0.85 | -82.0% |
| EPV | (3.68) - (5.70) | (4.69) | -199.1% |
| DDM - Stable | 0.30 - 2.09 | 1.20 | -74.7% |
| DDM - Multi | 1.98 - 10.55 | 3.30 | -30.2% |
| Market Cap (mil) | 1,784.68 |
| Beta | 0.99 |
| Outstanding shares (mil) | 377.31 |
| Enterprise Value (mil) | 1,873.81 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.93% |
| Cost of Debt | 5.00% |
| WACC | 6.58% |