As of 2025-05-31, the Intrinsic Value of Guangdong HongDa Blasting Co Ltd (002683.SZ) is 21.03 CNY. This 002683.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.54 CNY, the upside of Guangdong HongDa Blasting Co Ltd is -31.10%.
The range of the Intrinsic Value is 14.39 - 34.89 CNY
Based on its market price of 30.54 CNY and our intrinsic valuation, Guangdong HongDa Blasting Co Ltd (002683.SZ) is overvalued by 31.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.39 - 34.89 | 21.03 | -31.1% |
| DCF (Growth 10y) | 25.36 - 55.37 | 35.14 | 15.1% |
| DCF (EBITDA 5y) | 34.30 - 50.68 | 42.36 | 38.7% |
| DCF (EBITDA 10y) | 42.03 - 64.60 | 52.69 | 72.5% |
| Fair Value | 29.01 - 29.01 | 29.01 | -5.00% |
| P/E | 24.32 - 33.87 | 29.04 | -4.9% |
| EV/EBITDA | 15.13 - 23.00 | 18.27 | -40.2% |
| EPV | (0.14) - 1.39 | 0.62 | -98.0% |
| DDM - Stable | 8.69 - 21.83 | 15.26 | -50.0% |
| DDM - Multi | 25.28 - 44.80 | 31.93 | 4.5% |
| Market Cap (mil) | 23,210.40 |
| Beta | 0.90 |
| Outstanding shares (mil) | 760.00 |
| Enterprise Value (mil) | 27,911.18 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.84% |
| Cost of Debt | 5.00% |
| WACC | 9.28% |