What is the intrinsic value of 000048.SZ?

As of 2025-07-15, the Intrinsic Value of Shenzhen Kingkey Smart Agriculture Times Co Ltd (000048.SZ) is 2.17 CNY. This 000048.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.24 CNY, the upside of Shenzhen Kingkey Smart Agriculture Times Co Ltd is -86.60%.

The range of the Intrinsic Value is 0.27 - 6.48 CNY

Is 000048.SZ undervalued or overvalued?

Based on its market price of 16.24 CNY and our intrinsic valuation, Shenzhen Kingkey Smart Agriculture Times Co Ltd (000048.SZ) is overvalued by 86.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.27 - 6.48	2.17	-86.6%
DCF (Growth 10y)	25.72 - 66.03	38.06	134.3%
DCF (EBITDA 5y)	86.33 - 119.69	99.72	514.0%
DCF (EBITDA 10y)	85.40 - 130.10	103.51	537.4%
Fair Value	25.90 - 25.90	25.90	59.47%
P/E	17.43 - 28.49	22.02	35.6%
EV/EBITDA	21.46 - 55.42	30.29	86.5%
EPV	(7.55) - (9.09)	(8.32)	-151.2%
DDM - Stable	10.33 - 28.35	19.34	19.1%
DDM - Multi	24.60 - 51.80	33.29	105.0%