688003.SS
Suzhou TZTEK Technology Co Ltd
Price:  
44.26 
CNY
Volume:  
4,261,903.00
China | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

688003.SS Intrinsic Value

-56.70 %
Upside

What is the intrinsic value of 688003.SS?

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

Is 688003.SS undervalued or overvalued?

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%.

44.26 CNY
Stock Price
19.16 CNY
Intrinsic Value
Intrinsic Value Details

688003.SS Intrinsic Value - Valuation Summary

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%

688003.SS Intrinsic Value - Key Valuation Metrics

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%