As of 2025-07-17, the Intrinsic Value of Miracle Automation Engineering Co Ltd (002009.SZ) is 173.26 CNY. This 002009.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 16.14 CNY, the upside of Miracle Automation Engineering Co Ltd is 973.50%.
The range of the Intrinsic Value is 109.58 - 350.79 CNY
Based on its market price of 16.14 CNY and our intrinsic valuation, Miracle Automation Engineering Co Ltd (002009.SZ) is undervalued by 973.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (61.49) - (27.79) | (36.72) | -327.5% |
| DCF (Growth 10y) | 109.58 - 350.79 | 173.26 | 973.5% |
| DCF (EBITDA 5y) | 56.40 - 80.79 | 72.22 | 347.4% |
| DCF (EBITDA 10y) | 201.73 - 303.09 | 260.27 | 1512.6% |
| Fair Value | -2.67 - -2.67 | -2.67 | -116.57% |
| P/E | (9.54) - (10.19) | (9.53) | -159.1% |
| EV/EBITDA | (10.19) - 0.21 | (5.62) | -134.8% |
| EPV | (9.04) - (10.81) | (9.92) | -161.5% |
| DDM - Stable | (4.26) - (13.66) | (8.96) | -155.5% |
| DDM - Multi | 30.62 - 78.72 | 44.40 | 175.1% |
| Market Cap (mil) | 6,491.99 |
| Beta | 1.70 |
| Outstanding shares (mil) | 402.23 |
| Enterprise Value (mil) | 7,905.56 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.15% |
| Cost of Debt | 5.00% |
| WACC | 8.66% |