As of 2025-07-11, the Intrinsic Value of Shenzhen Transsion Holdings Co Ltd (688036.SS) is 85.52 CNY. This 688036.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.60 CNY, the upside of Shenzhen Transsion Holdings Co Ltd is 13.10%.
The range of the Intrinsic Value is 68.75 - 116.30 CNY
Based on its market price of 75.60 CNY and our intrinsic valuation, Shenzhen Transsion Holdings Co Ltd (688036.SS) is undervalued by 13.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.75 - 116.30 | 85.52 | 13.1% |
| DCF (Growth 10y) | 91.01 - 150.95 | 112.34 | 48.6% |
| DCF (EBITDA 5y) | 178.44 - 203.91 | 192.27 | 154.3% |
| DCF (EBITDA 10y) | 197.03 - 245.29 | 221.21 | 192.6% |
| Fair Value | 96.74 - 96.74 | 96.74 | 27.96% |
| P/E | 108.08 - 167.47 | 125.25 | 65.7% |
| EV/EBITDA | 81.46 - 114.99 | 99.91 | 32.2% |
| EPV | 28.67 - 35.09 | 31.88 | -57.8% |
| DDM - Stable | 26.52 - 61.92 | 44.22 | -41.5% |
| DDM - Multi | 64.99 - 108.84 | 80.65 | 6.7% |
| Market Cap (mil) | 86,210.46 |
| Beta | 1.30 |
| Outstanding shares (mil) | 1,140.35 |
| Enterprise Value (mil) | 81,675.03 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.92% |
| Cost of Debt | 5.00% |
| WACC | 10.42% |