As of 2026-04-04, the Intrinsic Value of Tederic Machinery Co Ltd (603289.SS) is 8.52 CNY. This 603289.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.34 CNY, the upside of Tederic Machinery Co Ltd is -24.90%.
The range of the Intrinsic Value is 6.30 - 13.01 CNY
Based on its market price of 11.34 CNY and our intrinsic valuation, Tederic Machinery Co Ltd (603289.SS) is overvalued by 24.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.30 - 13.01 | 8.52 | -24.9% |
| DCF (Growth 10y) | 24.33 - 51.50 | 33.31 | 193.7% |
| DCF (EBITDA 5y) | 95.62 - 127.35 | 110.25 | 872.2% |
| DCF (EBITDA 10y) | 153.12 - 231.83 | 188.09 | 1558.6% |
| Fair Value | 1.78 - 1.78 | 1.78 | -84.28% |
| P/E | 14.15 - 18.91 | 16.59 | 46.3% |
| EV/EBITDA | 12.28 - 23.75 | 17.95 | 58.3% |
| EPV | (2.22) - (2.84) | (2.53) | -122.3% |
| DDM - Stable | 2.04 - 5.07 | 3.56 | -68.6% |
| DDM - Multi | 15.10 - 28.64 | 19.73 | 74.0% |
| Market Cap (mil) | 3,327.04 |
| Beta | 1.67 |
| Outstanding shares (mil) | 293.39 |
| Enterprise Value (mil) | 3,392.57 |
| Market risk premium | 6.13% |
| Cost of Equity | 13.27% |
| Cost of Debt | 5.00% |
| WACC | 11.49% |