As of 2025-07-21, the Intrinsic Value of Sundy Land Investment Co Ltd (600077.SS) is 0.37 CNY. This 600077.SS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.41 CNY, the upside of Sundy Land Investment Co Ltd is -10.80%.
The range of the Intrinsic Value is 2.08 - (2.40) CNY
Based on its market price of 0.41 CNY and our intrinsic valuation, Sundy Land Investment Co Ltd (600077.SS) is overvalued by 10.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (11.11) - (0.43) | (3.60) | -976.9% |
| DCF (Growth 10y) | (4.96) - (19.90) | (9.41) | -2394.8% |
| DCF (EBITDA 5y) | 2.08 - (2.40) | 0.37 | -10.8% |
| DCF (EBITDA 10y) | (0.24) - (5.01) | (1,234.50) | -123450.0% |
| Fair Value | -13.48 - -13.48 | -13.48 | -3,388.63% |
| P/E | (24.05) - (20.23) | (28.45) | -7039.0% |
| EV/EBITDA | (26.57) - (33.60) | (32.36) | -7991.7% |
| EPV | (4.33) - (5.25) | (4.79) | -1268.2% |
| DDM - Stable | (2.68) - (6.13) | (4.41) | -1175.0% |
| DDM - Multi | (0.18) - (0.40) | (0.26) | -162.5% |
| Market Cap (mil) | 549.45 |
| Beta | 1.54 |
| Outstanding shares (mil) | 1,340.12 |
| Enterprise Value (mil) | 373.37 |
| Market risk premium | 6.13% |
| Cost of Equity | 56.99% |
| Cost of Debt | 5.00% |
| WACC | 5.79% |