As of 2025-07-18, the Intrinsic Value of Zhejiang Tiantai Xianghe Industrial Co Ltd (603500.SS) is 7.02 CNY. This 603500.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.40 CNY, the upside of Zhejiang Tiantai Xianghe Industrial Co Ltd is -25.30%.
The range of the Intrinsic Value is 5.29 - 10.69 CNY
Based on its market price of 9.40 CNY and our intrinsic valuation, Zhejiang Tiantai Xianghe Industrial Co Ltd (603500.SS) is overvalued by 25.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.29 - 10.69 | 7.02 | -25.3% |
| DCF (Growth 10y) | 8.14 - 16.21 | 10.75 | 14.3% |
| DCF (EBITDA 5y) | 15.26 - 27.33 | 21.11 | 124.5% |
| DCF (EBITDA 10y) | 17.82 - 33.74 | 25.17 | 167.8% |
| Fair Value | 1.38 - 1.38 | 1.38 | -85.31% |
| P/E | 8.86 - 15.84 | 12.05 | 28.2% |
| EV/EBITDA | 5.93 - 9.79 | 7.79 | -17.2% |
| EPV | 1.06 - 1.27 | 1.17 | -87.6% |
| DDM - Stable | 2.15 - 5.69 | 3.92 | -58.3% |
| DDM - Multi | 5.99 - 12.03 | 7.97 | -15.3% |
| Market Cap (mil) | 3,146.93 |
| Beta | 1.22 |
| Outstanding shares (mil) | 334.78 |
| Enterprise Value (mil) | 3,051.38 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.69% |
| Cost of Debt | 5.00% |
| WACC | 10.16% |