As of 2025-05-29, the Intrinsic Value of Tangrenshen Group Co Ltd (002567.SZ) is 24.31 CNY. This 002567.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.76 CNY, the upside of Tangrenshen Group Co Ltd is 410.80%.
The range of the Intrinsic Value is 18.01 - 36.28 CNY
Based on its market price of 4.76 CNY and our intrinsic valuation, Tangrenshen Group Co Ltd (002567.SZ) is undervalued by 410.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.01 - 36.28 | 24.31 | 410.8% |
| DCF (Growth 10y) | 36.20 - 67.77 | 47.14 | 890.2% |
| DCF (EBITDA 5y) | 33.42 - 47.48 | 37.61 | 690.1% |
| DCF (EBITDA 10y) | 50.18 - 71.90 | 57.16 | 1100.8% |
| Fair Value | 1.66 - 1.66 | 1.66 | -65.12% |
| P/E | 5.88 - 11.45 | 8.16 | 71.4% |
| EV/EBITDA | 1.46 - 11.69 | 6.05 | 27.0% |
| EPV | (17.33) - (20.09) | (18.71) | -493.0% |
| DDM - Stable | 2.16 - 5.16 | 3.66 | -23.1% |
| DDM - Multi | 15.37 - 27.85 | 19.75 | 314.9% |
| Market Cap (mil) | 6,821.32 |
| Beta | 1.21 |
| Outstanding shares (mil) | 1,433.05 |
| Enterprise Value (mil) | 12,375.73 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.28% |
| Cost of Debt | 5.00% |
| WACC | 7.43% |