As of 2025-08-04, the Intrinsic Value of Hangzhou Onechance Tech Corp (300792.SZ) is 14.63 CNY. This 300792.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.89 CNY, the upside of Hangzhou Onechance Tech Corp is -43.50%.
The range of the Intrinsic Value is 12.15 - 19.69 CNY
Based on its market price of 25.89 CNY and our intrinsic valuation, Hangzhou Onechance Tech Corp (300792.SZ) is overvalued by 43.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.15 - 19.69 | 14.63 | -43.5% |
| DCF (Growth 10y) | 14.86 - 24.32 | 17.99 | -30.5% |
| DCF (EBITDA 5y) | 16.49 - 25.46 | 20.04 | -22.6% |
| DCF (EBITDA 10y) | 18.27 - 29.04 | 22.47 | -13.2% |
| Fair Value | 1.53 - 1.53 | 1.53 | -94.07% |
| P/E | 6.95 - 11.29 | 9.41 | -63.7% |
| EV/EBITDA | 5.99 - 17.56 | 11.15 | -56.9% |
| EPV | 5.48 - 5.66 | 5.57 | -78.5% |
| DDM - Stable | 2.26 - 5.96 | 4.11 | -84.1% |
| DDM - Multi | 8.37 - 17.56 | 11.38 | -56.1% |
| Market Cap (mil) | 6,134.38 |
| Beta | 1.90 |
| Outstanding shares (mil) | 236.94 |
| Enterprise Value (mil) | 4,960.25 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.07% |
| Cost of Debt | 5.00% |
| WACC | 10.06% |