GURUFOCUS.COM » STOCK LIST » Technology » Software » Shenzhen Tianyuan Dic Information Technology Co Ltd (SZSE:300047) » Definitions » Intrinsic Value: Projected FCF

Shenzhen Tianyuan Dic Information Technology Co (SZSE:300047) Intrinsic Value: Projected FCF : ¥2.58 (As of Jun. 17, 2025)


View and export this data going back to 2010. Start your Free Trial

What is Shenzhen Tianyuan Dic Information Technology Co Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2025-06-17), Shenzhen Tianyuan Dic Information Technology Co's Intrinsic Value: Projected FCF is ¥2.58. The stock price of Shenzhen Tianyuan Dic Information Technology Co is ¥14.84. Therefore, Shenzhen Tianyuan Dic Information Technology Co's Price-to-Intrinsic-Value-Projected-FCF of today is 5.8.

The historical rank and industry rank for Shenzhen Tianyuan Dic Information Technology Co's Intrinsic Value: Projected FCF or its related term are showing as below:

SZSE:300047' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 2.48   Med: 6.48   Max: 350
Current: 5.75

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Shenzhen Tianyuan Dic Information Technology Co was 350.00. The lowest was 2.48. And the median was 6.48.

SZSE:300047's Price-to-Projected-FCF is ranked worse than
84.43% of 1349 companies
in the Software industry
Industry Median: 1.68 vs SZSE:300047: 5.75

Shenzhen Tianyuan Dic Information Technology Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Shenzhen Tianyuan Dic Information Technology Co's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Shenzhen Tianyuan Dic Information Technology Co Intrinsic Value: Projected FCF Chart

Shenzhen Tianyuan Dic Information Technology Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.04 -0.98 -0.25 0.71 1.14

Shenzhen Tianyuan Dic Information Technology Co Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 1.05 1.20 2.94 1.14 2.58

Competitive Comparison of Shenzhen Tianyuan Dic Information Technology Co's Intrinsic Value: Projected FCF

For the Software - Infrastructure subindustry, Shenzhen Tianyuan Dic Information Technology Co's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Shenzhen Tianyuan Dic Information Technology Co's Price-to-Projected-FCF Distribution in the Software Industry

For the Software industry and Technology sector, Shenzhen Tianyuan Dic Information Technology Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Shenzhen Tianyuan Dic Information Technology Co's Price-to-Projected-FCF falls into.


;
;

Shenzhen Tianyuan Dic Information Technology Co Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Shenzhen Tianyuan Dic Information Technology Co's Free Cash Flow(6 year avg) = ¥-82.40.

Shenzhen Tianyuan Dic Information Technology Co's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(11.854592825659*-82.40464+3281.462*0.8)/638.260
=2.58

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Shenzhen Tianyuan Dic Information Technology Co  (SZSE:300047) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Shenzhen Tianyuan Dic Information Technology Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=14.84/2.5824838558816
=5.75

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Shenzhen Tianyuan Dic Information Technology Co Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Shenzhen Tianyuan Dic Information Technology Co's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Shenzhen Tianyuan Dic Information Technology Co Business Description

Traded in Other Exchanges
N/A
Address
Nanqi Road, 3rd Floor, T3 Building, Shenzhen High-tech Industrial Park, Shenzhen, CHN
Shenzhen Tianyuan Dic Information Technology Co Ltd is a China-based integrated internet and big data solutions provider. It is developing advanced technologies such as cloud computing, big data, artificial intelligence, and the Internet of Things. The business areas to which the company offers are platform products, Telecommunications, Finance, Government and other industries.
Executives
Wang Dong Sheng Directors, executives
Luo Zan Executives
Chen Bing Director
Lin Rong Executives
Chen You Director
Xie Li Ta Executives
Chen Lu Kang Directors, executives
Xie Xiao Bin Director
Chen Xiu Qin Directors, executives
Guan Si Xin Executives
Xie Wei Securities Affairs Representative
Liang Ling Lin Supervisors
Li Qian Yi Directors, executives
Zhang Yuan Supervisors
Zheng Yu Securities Affairs Representative

Shenzhen Tianyuan Dic Information Technology Co Headlines

No Headlines