As of 2026-06-04, the Intrinsic Value of Shanghai Tongda Venture Capital Co Ltd (600647.SS) is 4.96 CNY. This 600647.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.52 CNY, the upside of Shanghai Tongda Venture Capital Co Ltd is 226.50%.
The range of the Intrinsic Value is 4.76 - 5.28 CNY
Based on its market price of 1.52 CNY and our intrinsic valuation, Shanghai Tongda Venture Capital Co Ltd (600647.SS) is undervalued by 226.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.76 - 5.28 | 4.96 | 226.5% |
| DCF (Growth 10y) | 5.22 - 6.07 | 5.55 | 265.1% |
| DCF (EBITDA 5y) | 5.13 - 5.93 | 5.50 | 262.0% |
| DCF (EBITDA 10y) | 5.25 - 6.09 | 5.62 | 269.7% |
| Fair Value | -0.06 - -0.06 | -0.06 | -104.25% |
| P/E | 1.52 - 1.52 | 1.52 | -0.2% |
| EV/EBITDA | 3.06 - 4.59 | 3.79 | 149.2% |
| EPV | 4.58 - 5.26 | 4.92 | 223.8% |
| DDM - Stable | (0.06) - (0.13) | (0.10) | -106.3% |
| DDM - Multi | 0.96 - 1.69 | 1.24 | -18.7% |
| Market Cap (mil) | 211.49 |
| Beta | 0.60 |
| Outstanding shares (mil) | 139.14 |
| Enterprise Value (mil) | -196.49 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.37% |
| Cost of Debt | 5.00% |
| WACC | 10.79% |