As of 2025-07-13, the Intrinsic Value of Tangshan Sanyou Chemical Industries Co Ltd (600409.SS) is 7.32 CNY. This 600409.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.08 CNY, the upside of Tangshan Sanyou Chemical Industries Co Ltd is 44.20%.
The range of the Intrinsic Value is 5.91 - 9.51 CNY
Based on its market price of 5.08 CNY and our intrinsic valuation, Tangshan Sanyou Chemical Industries Co Ltd (600409.SS) is undervalued by 44.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.91 - 9.51 | 7.32 | 44.2% |
| DCF (Growth 10y) | 6.11 - 9.43 | 7.43 | 46.2% |
| DCF (EBITDA 5y) | 12.14 - 20.29 | 14.98 | 194.9% |
| DCF (EBITDA 10y) | 10.84 - 18.31 | 13.48 | 165.4% |
| Fair Value | 1.66 - 1.66 | 1.66 | -67.31% |
| P/E | 4.60 - 7.33 | 5.67 | 11.7% |
| EV/EBITDA | 3.97 - 8.76 | 5.40 | 6.3% |
| EPV | 4.14 - 5.61 | 4.88 | -4.0% |
| DDM - Stable | 1.31 - 2.65 | 1.98 | -61.0% |
| DDM - Multi | 3.81 - 5.82 | 4.59 | -9.7% |
| Market Cap (mil) | 10,486.90 |
| Beta | 1.19 |
| Outstanding shares (mil) | 2,064.35 |
| Enterprise Value (mil) | 13,299.49 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.52% |
| Cost of Debt | 5.00% |
| WACC | 7.47% |