As of 2025-07-07, the Intrinsic Value of ChangYuan Technology Group Ltd (600525.SS) is 7.03 CNY. This 600525.SS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 3.35 CNY, the upside of ChangYuan Technology Group Ltd is 109.80%.
The range of the Intrinsic Value is 2.53 - 32.26 CNY
Based on its market price of 3.35 CNY and our intrinsic valuation, ChangYuan Technology Group Ltd (600525.SS) is undervalued by 109.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.02) - 7.35 | (0.60) | -118.0% |
| DCF (Growth 10y) | 2.53 - 32.26 | 7.03 | 109.8% |
| DCF (EBITDA 5y) | (0.31) - 0.74 | 0.16 | -95.2% |
| DCF (EBITDA 10y) | 2.55 - 4.79 | 3.54 | 5.7% |
| Fair Value | -4.11 - -4.11 | -4.11 | -222.79% |
| P/E | (14.96) - (12.13) | (13.78) | -511.4% |
| EV/EBITDA | (12.70) - (11.11) | (12.06) | -459.9% |
| EPV | (3.57) - (3.59) | (3.58) | -206.9% |
| DDM - Stable | (6.85) - (32.48) | (19.67) | -687.1% |
| DDM - Multi | 0.52 - 2.10 | 0.86 | -74.4% |
| Market Cap (mil) | 4,417.91 |
| Beta | 0.51 |
| Outstanding shares (mil) | 1,318.78 |
| Enterprise Value (mil) | 9,010.47 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.34% |
| Cost of Debt | 5.00% |
| WACC | 6.61% |