As of 2025-06-18, the Intrinsic Value of Huizhou Desay SV Automotive Co Ltd (002920.SZ) is 83.43 CNY. This 002920.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.70 CNY, the upside of Huizhou Desay SV Automotive Co Ltd is -13.70%.
The range of the Intrinsic Value is 64.55 - 117.14 CNY
Based on its market price of 96.70 CNY and our intrinsic valuation, Huizhou Desay SV Automotive Co Ltd (002920.SZ) is overvalued by 13.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 64.55 - 117.14 | 83.43 | -13.7% |
| DCF (Growth 10y) | 135.18 - 240.71 | 173.25 | 79.2% |
| DCF (EBITDA 5y) | 271.84 - 400.87 | 300.07 | 210.3% |
| DCF (EBITDA 10y) | 340.38 - 537.10 | 391.94 | 305.3% |
| Fair Value | 99.21 - 99.21 | 99.21 | 2.60% |
| P/E | 111.91 - 153.19 | 123.08 | 27.3% |
| EV/EBITDA | 81.61 - 121.88 | 95.70 | -1.0% |
| EPV | 6.60 - 9.71 | 8.15 | -91.6% |
| DDM - Stable | 26.66 - 60.85 | 43.76 | -54.8% |
| DDM - Multi | 91.42 - 161.45 | 116.69 | 20.7% |
| Market Cap (mil) | 53,663.66 |
| Beta | 1.48 |
| Outstanding shares (mil) | 554.95 |
| Enterprise Value (mil) | 56,944.45 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.15% |
| Cost of Debt | 5.00% |
| WACC | 10.71% |