As of 2025-05-21, the Intrinsic Value of Shenzhen SDG Service Co Ltd (300917.SZ) is 46.77 CNY. This 300917.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.46 CNY, the upside of Shenzhen SDG Service Co Ltd is 5.20%.
The range of the Intrinsic Value is 33.40 - 83.77 CNY
Based on its market price of 44.46 CNY and our intrinsic valuation, Shenzhen SDG Service Co Ltd (300917.SZ) is undervalued by 5.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.40 - 83.77 | 46.77 | 5.2% |
| DCF (Growth 10y) | 49.43 - 121.83 | 68.75 | 54.6% |
| DCF (EBITDA 5y) | 16.04 - 18.02 | 16.84 | -62.1% |
| DCF (EBITDA 10y) | 26.84 - 31.21 | 28.73 | -35.4% |
| Fair Value | 10.40 - 10.40 | 10.40 | -76.60% |
| P/E | 5.15 - 8.26 | 6.88 | -84.5% |
| EV/EBITDA | 5.60 - 6.67 | 6.05 | -86.4% |
| EPV | 10.20 - 12.24 | 11.22 | -74.8% |
| DDM - Stable | 8.10 - 28.82 | 18.46 | -58.5% |
| DDM - Multi | 31.63 - 87.85 | 46.56 | 4.7% |
| Market Cap (mil) | 7,513.74 |
| Beta | 2.55 |
| Outstanding shares (mil) | 169.00 |
| Enterprise Value (mil) | 7,003.47 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.67% |
| Cost of Debt | 5.00% |
| WACC | 7.66% |