As of 2025-07-10, the Intrinsic Value of Suzhou TZTEK Technology Co Ltd (688003.SS) is 19.16 CNY. This 688003.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.26 CNY, the upside of Suzhou TZTEK Technology Co Ltd is -56.70%.
The range of the Intrinsic Value is 13.31 - 32.29 CNY
Based on its market price of 44.26 CNY and our intrinsic valuation, Suzhou TZTEK Technology Co Ltd (688003.SS) is overvalued by 56.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.31 - 32.29 | 19.16 | -56.7% |
| DCF (Growth 10y) | 20.90 - 47.89 | 29.27 | -33.9% |
| DCF (EBITDA 5y) | 52.22 - 88.62 | 67.84 | 53.3% |
| DCF (EBITDA 10y) | 68.82 - 127.50 | 93.21 | 110.6% |
| Fair Value | 9.00 - 9.00 | 9.00 | -79.67% |
| P/E | 22.16 - 30.15 | 23.63 | -46.6% |
| EV/EBITDA | 13.52 - 27.25 | 21.38 | -51.7% |
| EPV | (1.31) - (0.92) | (1.11) | -102.5% |
| DDM - Stable | 5.13 - 14.43 | 9.78 | -77.9% |
| DDM - Multi | 18.35 - 37.25 | 24.30 | -45.1% |
| Market Cap (mil) | 8,568.29 |
| Beta | 1.18 |
| Outstanding shares (mil) | 193.59 |
| Enterprise Value (mil) | 9,068.63 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.70% |
| Cost of Debt | 5.00% |
| WACC | 10.10% |