What is the intrinsic value of 000897.SZ?

As of 2025-07-18, the Intrinsic Value of Tianjin Jinbin Development Co Ltd (000897.SZ) is 1.39 CNY. This 000897.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.37 CNY, the upside of Tianjin Jinbin Development Co Ltd is -41.40%.

The range of the Intrinsic Value is 1.31 - 1.43 CNY

Is 000897.SZ undervalued or overvalued?

Based on its market price of 2.37 CNY and our intrinsic valuation, Tianjin Jinbin Development Co Ltd (000897.SZ) is overvalued by 41.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.31 - 1.43	1.39	-41.4%
DCF (Growth 10y)	1.66 - 1.83	1.72	-27.3%
DCF (EBITDA 5y)	2.72 - 3.06	2.88	21.6%
DCF (EBITDA 10y)	2.68 - 3.20	2.92	23.3%
Fair Value	5.33 - 5.33	5.33	124.70%
P/E	1.41 - 8.14	4.37	84.6%
EV/EBITDA	1.57 - 4.58	3.11	31.2%
EPV	2.94 - 3.73	3.34	40.7%
DDM - Stable	1.44 - 3.51	2.47	4.3%
DDM - Multi	0.50 - 0.96	0.66	-72.3%