As of 2025-07-06, the Intrinsic Value of Tongwei Co Ltd (600438.SS) is 27.10 CNY. This 600438.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.36 CNY, the upside of Tongwei Co Ltd is 47.60%.
The range of the Intrinsic Value is 14.33 - 58.60 CNY
Based on its market price of 18.36 CNY and our intrinsic valuation, Tongwei Co Ltd (600438.SS) is undervalued by 47.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.33 - 58.60 | 27.10 | 47.6% |
| DCF (Growth 10y) | 26.83 - 83.01 | 43.11 | 134.8% |
| DCF (EBITDA 5y) | 50.27 - 71.86 | 57.05 | 210.7% |
| DCF (EBITDA 10y) | 59.94 - 87.61 | 69.22 | 277.0% |
| Fair Value | -49.12 - -49.12 | -49.12 | -367.52% |
| P/E | (28.61) - (32.06) | (29.91) | -262.9% |
| EV/EBITDA | (49.14) - 14.39 | (20.34) | -210.8% |
| EPV | (30.87) - (32.94) | (31.91) | -273.8% |
| DDM - Stable | (13.81) - (34.20) | (24.00) | -230.7% |
| DDM - Multi | 9.50 - 18.73 | 12.65 | -31.1% |
| Market Cap (mil) | 82,656.54 |
| Beta | 1.30 |
| Outstanding shares (mil) | 4,501.99 |
| Enterprise Value (mil) | 170,316.64 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.07% |
| Cost of Debt | 5.00% |
| WACC | 7.29% |