As of 2025-11-02, the Intrinsic Value of Tbea Co Ltd (600089.SS) is 10.38 CNY. This 600089.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.58 CNY, the upside of Tbea Co Ltd is -47.00%.
The range of the Intrinsic Value is 6.30 - 20.01 CNY
Based on its market price of 19.58 CNY and our intrinsic valuation, Tbea Co Ltd (600089.SS) is overvalued by 47.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.30 - 20.01 | 10.38 | -47.0% |
| DCF (Growth 10y) | 10.44 - 28.49 | 15.85 | -19.0% |
| DCF (EBITDA 5y) | 47.76 - 76.22 | 57.45 | 193.4% |
| DCF (EBITDA 10y) | 46.19 - 80.75 | 58.27 | 197.6% |
| Fair Value | 21.20 - 21.20 | 21.20 | 8.26% |
| P/E | 15.05 - 20.84 | 17.49 | -10.7% |
| EV/EBITDA | 9.40 - 30.79 | 18.66 | -4.7% |
| EPV | (3.19) - (2.41) | (2.80) | -114.3% |
| DDM - Stable | 5.68 - 15.79 | 10.74 | -45.2% |
| DDM - Multi | 8.58 - 17.56 | 11.43 | -41.6% |
| Market Cap (mil) | 98,933.63 |
| Beta | 0.87 |
| Outstanding shares (mil) | 5,052.79 |
| Enterprise Value (mil) | 127,432.73 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.14% |
| Cost of Debt | 5.00% |
| WACC | 9.03% |