As of 2025-05-17, the Intrinsic Value of Chindata Group Holdings Ltd (CD) is 95.55 USD. This CD valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 8.45 USD, the upside of Chindata Group Holdings Ltd is 1,030.80%.
The range of the Intrinsic Value is 90.30 - 169.47 USD
Based on its market price of 8.45 USD and our intrinsic valuation, Chindata Group Holdings Ltd (CD) is undervalued by 1,030.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (559.83) - (150.35) | (232.63) | -2853.1% |
| DCF (Growth 10y) | (228.19) - (832.10) | (350.16) | -4243.9% |
| DCF (EBITDA 5y) | 90.30 - 169.47 | 95.55 | 1030.8% |
| DCF (EBITDA 10y) | 256.03 - 529.37 | 287.38 | 3301.0% |
| Fair Value | 7.82 - 7.82 | 7.82 | -7.49% |
| P/E | 10.50 - 17.90 | 11.75 | 39.0% |
| EV/EBITDA | 8.46 - 59.43 | 24.02 | 184.2% |
| EPV | (10.63) - (13.52) | (12.08) | -242.9% |
| DDM - Stable | 3.48 - 17.53 | 10.50 | 24.3% |
| DDM - Multi | 18.89 - 75.03 | 30.31 | 258.7% |
| Market Cap (mil) | 3,097.77 |
| Beta | 1.11 |
| Outstanding shares (mil) | 366.60 |
| Enterprise Value (mil) | 4,040.55 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.95% |
| Cost of Debt | 9.07% |
| WACC | 7.60% |