As of 2025-06-02, the Intrinsic Value of Thunder Software Technology Co Ltd (300496.SZ) is 25.74 CNY. This 300496.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.21 CNY, the upside of Thunder Software Technology Co Ltd is -53.40%.
The range of the Intrinsic Value is 21.41 - 33.72 CNY
Based on its market price of 55.21 CNY and our intrinsic valuation, Thunder Software Technology Co Ltd (300496.SZ) is overvalued by 53.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.41 - 33.72 | 25.74 | -53.4% |
| DCF (Growth 10y) | 43.39 - 74.89 | 54.52 | -1.3% |
| DCF (EBITDA 5y) | 204.68 - 282.39 | 248.07 | 349.3% |
| DCF (EBITDA 10y) | 269.36 - 413.00 | 343.58 | 522.3% |
| Fair Value | 17.69 - 17.69 | 17.69 | -67.96% |
| P/E | 47.28 - 77.18 | 57.45 | 4.1% |
| EV/EBITDA | 29.73 - 75.36 | 49.42 | -10.5% |
| EPV | 5.15 - 4.79 | 4.97 | -91.0% |
| DDM - Stable | 6.19 - 14.67 | 10.43 | -81.1% |
| DDM - Multi | 31.19 - 56.31 | 40.04 | -27.5% |
| Market Cap (mil) | 25,397.15 |
| Beta | 2.34 |
| Outstanding shares (mil) | 460.01 |
| Enterprise Value (mil) | 22,355.95 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.76% |
| Cost of Debt | 5.00% |
| WACC | 11.73% |