What is the intrinsic value of 300047.SZ?

As of 2025-08-08, the Intrinsic Value of Shenzhen Tianyuan Dic Information Technology Co Ltd (300047.SZ) is 22.43 CNY. This 300047.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.15 CNY, the upside of Shenzhen Tianyuan Dic Information Technology Co Ltd is 38.90%.

The range of the Intrinsic Value is 15.76 - 35.96 CNY

Is 300047.SZ undervalued or overvalued?

Based on its market price of 16.15 CNY and our intrinsic valuation, Shenzhen Tianyuan Dic Information Technology Co Ltd (300047.SZ) is undervalued by 38.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	15.76 - 35.96	22.43	38.9%
DCF (Growth 10y)	22.55 - 47.24	30.77	90.5%
DCF (EBITDA 5y)	66.13 - 94.42	76.56	374.1%
DCF (EBITDA 10y)	70.21 - 110.02	85.30	428.2%
Fair Value	0.21 - 0.21	0.21	-98.67%
P/E	1.43 - 22.43	10.56	-34.6%
EV/EBITDA	2.80 - 22.88	12.27	-24.0%
EPV	(4.79) - (4.90)	(4.85)	-130.0%
DDM - Stable	0.25 - 0.59	0.42	-97.4%
DDM - Multi	18.87 - 30.31	22.92	41.9%