688036.SS
Shenzhen Transsion Holdings Co Ltd
Price:  
75.60 
CNY
Volume:  
5,206,118.00
China | Technology Hardware, Storage & Peripherals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

688036.SS Intrinsic Value

13.10 %
Upside

What is the intrinsic value of 688036.SS?

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

Is 688036.SS undervalued or overvalued?

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%.

75.60 CNY
Stock Price
85.52 CNY
Intrinsic Value
Intrinsic Value Details

688036.SS Intrinsic Value - Valuation Summary

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%

688036.SS Intrinsic Value - Key Valuation Metrics

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%