As of 2025-07-18, the Intrinsic Value of T&S Communications Co Ltd (300570.SZ) is 68.02 CNY. This 300570.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.94 CNY, the upside of T&S Communications Co Ltd is -31.90%.
The range of the Intrinsic Value is 46.22 - 133.09 CNY
Based on its market price of 99.94 CNY and our intrinsic valuation, T&S Communications Co Ltd (300570.SZ) is overvalued by 31.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.22 - 133.09 | 68.02 | -31.9% |
| DCF (Growth 10y) | 95.35 - 282.17 | 142.40 | 42.5% |
| DCF (EBITDA 5y) | 313.54 - 396.81 | 345.36 | 245.6% |
| DCF (EBITDA 10y) | 469.33 - 679.73 | 553.00 | 453.3% |
| Fair Value | 34.00 - 34.00 | 34.00 | -65.98% |
| P/E | 53.31 - 103.41 | 82.91 | -17.0% |
| EV/EBITDA | 52.98 - 107.45 | 93.89 | -6.1% |
| EPV | 7.63 - 9.99 | 8.81 | -91.2% |
| DDM - Stable | 12.30 - 47.25 | 29.78 | -70.2% |
| DDM - Multi | 56.75 - 174.56 | 86.28 | -13.7% |
| Market Cap (mil) | 22,699.37 |
| Beta | 1.98 |
| Outstanding shares (mil) | 227.13 |
| Enterprise Value (mil) | 22,254.38 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.16% |
| Cost of Debt | 5.00% |
| WACC | 9.16% |