As of 2026-04-01, the Intrinsic Value of China Tourism Group Duty Free Corp Ltd (601888.SS) is 55.88 CNY. This 601888.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.38 CNY, the upside of China Tourism Group Duty Free Corp Ltd is -20.60%.
The range of the Intrinsic Value is 41.40 - 109.63 CNY
Based on its market price of 70.38 CNY and our intrinsic valuation, China Tourism Group Duty Free Corp Ltd (601888.SS) is overvalued by 20.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.40 - 109.63 | 55.88 | -20.6% |
| DCF (Growth 10y) | 43.99 - 110.53 | 58.20 | -17.3% |
| DCF (EBITDA 5y) | 49.91 - 57.34 | 54.02 | -23.3% |
| DCF (EBITDA 10y) | 51.86 - 62.10 | 57.15 | -18.8% |
| Fair Value | 12.79 - 12.79 | 12.79 | -81.83% |
| P/E | 24.12 - 34.17 | 28.78 | -59.1% |
| EV/EBITDA | 38.92 - 56.41 | 47.46 | -32.6% |
| EPV | 47.56 - 58.35 | 52.95 | -24.8% |
| DDM - Stable | 21.36 - 100.17 | 60.77 | -13.7% |
| DDM - Multi | 37.20 - 126.65 | 56.48 | -19.7% |
| Market Cap (mil) | 145,606.36 |
| Beta | 0.38 |
| Outstanding shares (mil) | 2,068.86 |
| Enterprise Value (mil) | 118,891.57 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.93% |
| Cost of Debt | 5.00% |
| WACC | 6.83% |