As of 2026-04-03, the Intrinsic Value of Wangneng Environment Co Ltd (002034.SZ) is 12.73 CNY. This 002034.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.00 CNY, the upside of Wangneng Environment Co Ltd is -25.10%.
The range of the Intrinsic Value is 7.31 - 23.58 CNY
Based on its market price of 17.00 CNY and our intrinsic valuation, Wangneng Environment Co Ltd (002034.SZ) is overvalued by 25.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.31 - 23.58 | 12.73 | -25.1% |
| DCF (Growth 10y) | 14.96 - 37.06 | 22.38 | 31.6% |
| DCF (EBITDA 5y) | 66.07 - 99.42 | 82.49 | 385.3% |
| DCF (EBITDA 10y) | 64.02 - 106.84 | 83.97 | 394.0% |
| Fair Value | 10.92 - 10.92 | 10.92 | -35.76% |
| P/E | 17.75 - 25.16 | 21.06 | 23.9% |
| EV/EBITDA | 26.45 - 48.01 | 38.17 | 124.6% |
| EPV | (22.05) - (26.23) | (24.14) | -242.0% |
| DDM - Stable | 6.89 - 17.49 | 12.19 | -28.3% |
| DDM - Multi | 12.05 - 22.81 | 15.67 | -7.8% |
| Market Cap (mil) | 7,377.83 |
| Beta | 0.90 |
| Outstanding shares (mil) | 433.99 |
| Enterprise Value (mil) | 11,928.66 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.58% |
| Cost of Debt | 5.00% |
| WACC | 9.19% |