What is the intrinsic value of 000021.SZ?

As of 2025-07-11, the Intrinsic Value of Shenzhen Kaifa Technology Co Ltd (000021.SZ) is 12.67 CNY. This 000021.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.41 CNY, the upside of Shenzhen Kaifa Technology Co Ltd is -31.20%.

The range of the Intrinsic Value is 9.61 - 18.34 CNY

Is 000021.SZ undervalued or overvalued?

Based on its market price of 18.41 CNY and our intrinsic valuation, Shenzhen Kaifa Technology Co Ltd (000021.SZ) is overvalued by 31.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	9.61 - 18.34	12.67	-31.2%
DCF (Growth 10y)	12.16 - 21.63	15.51	-15.7%
DCF (EBITDA 5y)	50.64 - 63.50	53.43	190.2%
DCF (EBITDA 10y)	46.90 - 63.43	51.60	180.3%
Fair Value	15.82 - 15.82	15.82	-14.07%
P/E	20.78 - 35.52	24.90	35.2%
EV/EBITDA	19.75 - 35.39	26.79	45.5%
EPV	(6.19) - (7.27)	(6.73)	-136.5%
DDM - Stable	4.13 - 9.39	6.76	-63.3%
DDM - Multi	10.06 - 17.21	12.65	-31.3%