As of 2026-07-19, the Intrinsic Value of Shunfa Hengye Corp (000631.SZ) is 1.47 CNY. This 000631.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.86 CNY, the upside of Shunfa Hengye Corp is -48.60%.
The range of the Intrinsic Value is 1.14 - 6.05 CNY
Based on its market price of 2.86 CNY and our intrinsic valuation, Shunfa Hengye Corp (000631.SZ) is overvalued by 48.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.14 - 6.05 | 1.47 | -48.6% |
| DCF (Growth 10y) | 1.22 - 6.82 | 1.60 | -44.0% |
| DCF (EBITDA 5y) | 2.85 - 4.35 | 3.05 | 6.7% |
| DCF (EBITDA 10y) | 3.13 - 5.63 | 3.61 | 26.3% |
| Fair Value | 0.11 - 0.11 | 0.11 | -96.20% |
| P/E | 1.11 - 1.93 | 1.37 | -52.2% |
| EV/EBITDA | 1.60 - 1.96 | 1.66 | -42.1% |
| EPV | 0.54 - 0.33 | 0.44 | -84.7% |
| DDM - Stable | 0.21 - 3.21 | 1.71 | -40.2% |
| DDM - Multi | 1.01 - 9.96 | 1.72 | -40.0% |
| Market Cap (mil) | 6,578.00 |
| Beta | 1.21 |
| Outstanding shares (mil) | 2,300.00 |
| Enterprise Value (mil) | 4,745.32 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.91% |
| Cost of Debt | 5.00% |
| WACC | 7.63% |