As of 2025-07-20, the Intrinsic Value of Hongfa Technology Co Ltd (600885.SS) is 22.52 CNY. This 600885.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.32 CNY, the upside of Hongfa Technology Co Ltd is -3.40%.
The range of the Intrinsic Value is 17.11 - 33.74 CNY
Based on its market price of 23.32 CNY and our intrinsic valuation, Hongfa Technology Co Ltd (600885.SS) is overvalued by 3.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.11 - 33.74 | 22.52 | -3.4% |
| DCF (Growth 10y) | 23.30 - 44.40 | 30.23 | 29.6% |
| DCF (EBITDA 5y) | 42.77 - 68.16 | 54.41 | 133.3% |
| DCF (EBITDA 10y) | 45.01 - 75.38 | 58.44 | 150.6% |
| Fair Value | 21.26 - 21.26 | 21.26 | -8.82% |
| P/E | 28.69 - 42.37 | 33.91 | 45.4% |
| EV/EBITDA | 23.11 - 40.06 | 29.30 | 25.6% |
| EPV | 7.05 - 9.26 | 8.16 | -65.0% |
| DDM - Stable | 8.73 - 22.83 | 15.78 | -32.3% |
| DDM - Multi | 18.62 - 36.64 | 24.57 | 5.4% |
| Market Cap (mil) | 34,041.37 |
| Beta | 0.80 |
| Outstanding shares (mil) | 1,459.75 |
| Enterprise Value (mil) | 34,651.10 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.91% |
| Cost of Debt | 5.00% |
| WACC | 9.26% |