As of 2025-05-13, the Intrinsic Value of LiJiang YuLong Tourism Co Ltd (002033.SZ) is 5.89 CNY. This 002033.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.82 CNY, the upside of LiJiang YuLong Tourism Co Ltd is -33.20%.
The range of the Intrinsic Value is 4.93 - 7.67 CNY
Based on its market price of 8.82 CNY and our intrinsic valuation, LiJiang YuLong Tourism Co Ltd (002033.SZ) is overvalued by 33.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.93 - 7.67 | 5.89 | -33.2% |
| DCF (Growth 10y) | 5.55 - 8.36 | 6.55 | -25.8% |
| DCF (EBITDA 5y) | 12.09 - 15.60 | 14.15 | 60.4% |
| DCF (EBITDA 10y) | 10.39 - 14.10 | 12.39 | 40.4% |
| Fair Value | 8.62 - 8.62 | 8.62 | -2.24% |
| P/E | 9.40 - 15.27 | 10.67 | 21.0% |
| EV/EBITDA | 7.51 - 10.45 | 8.89 | 0.7% |
| EPV | 1.36 - 1.37 | 1.37 | -84.5% |
| DDM - Stable | 2.54 - 6.05 | 4.30 | -51.3% |
| DDM - Multi | 3.62 - 6.77 | 4.73 | -46.4% |
| Market Cap (mil) | 4,846.50 |
| Beta | 1.07 |
| Outstanding shares (mil) | 549.49 |
| Enterprise Value (mil) | 4,113.16 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.31% |
| Cost of Debt | 5.00% |
| WACC | 10.30% |