As of 2025-06-01, the Intrinsic Value of Tongyu Communication Inc (002792.SZ) is 5.50 CNY. This 002792.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.29 CNY, the upside of Tongyu Communication Inc is -61.50%.
The range of the Intrinsic Value is 3.96 - 9.32 CNY
Based on its market price of 14.29 CNY and our intrinsic valuation, Tongyu Communication Inc (002792.SZ) is overvalued by 61.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.96 - 9.32 | 5.50 | -61.5% |
| DCF (Growth 10y) | 5.11 - 11.53 | 6.97 | -51.2% |
| DCF (EBITDA 5y) | 16.86 - 21.59 | 19.73 | 38.1% |
| DCF (EBITDA 10y) | 16.77 - 23.77 | 20.58 | 44.0% |
| Fair Value | 2.28 - 2.28 | 2.28 | -84.04% |
| P/E | 4.88 - 7.50 | 5.89 | -58.8% |
| EV/EBITDA | 0.96 - 8.22 | 4.44 | -68.9% |
| EPV | (0.40) - (0.62) | (0.51) | -103.6% |
| DDM - Stable | 0.79 - 2.51 | 1.65 | -88.4% |
| DDM - Multi | 3.53 - 8.85 | 5.07 | -64.5% |
| Market Cap (mil) | 7,465.52 |
| Beta | 1.17 |
| Outstanding shares (mil) | 522.43 |
| Enterprise Value (mil) | 7,338.36 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.66% |
| Cost of Debt | 5.00% |
| WACC | 9.47% |