As of 2026-04-04, the Intrinsic Value of Suzhou Gold Mantis Construction Decoration Co Ltd (002081.SZ) is 4.38 CNY. This 002081.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.27 CNY, the upside of Suzhou Gold Mantis Construction Decoration Co Ltd is 33.90%.
The range of the Intrinsic Value is 3.65 - 6.08 CNY
Based on its market price of 3.27 CNY and our intrinsic valuation, Suzhou Gold Mantis Construction Decoration Co Ltd (002081.SZ) is undervalued by 33.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.65 - 6.08 | 4.38 | 33.9% |
| DCF (Growth 10y) | 4.00 - 6.53 | 4.76 | 45.6% |
| DCF (EBITDA 5y) | 3.94 - 4.97 | 4.16 | 27.3% |
| DCF (EBITDA 10y) | 4.16 - 5.33 | 4.47 | 36.8% |
| Fair Value | 0.86 - 0.86 | 0.86 | -73.66% |
| P/E | 1.14 - 2.30 | 1.64 | -49.9% |
| EV/EBITDA | 3.20 - 4.30 | 3.55 | 8.5% |
| EPV | 6.39 - 8.10 | 7.25 | 121.6% |
| DDM - Stable | 1.57 - 4.76 | 3.16 | -3.2% |
| DDM - Multi | 2.52 - 5.54 | 3.42 | 4.7% |
| Market Cap (mil) | 8,682.90 |
| Beta | 1.20 |
| Outstanding shares (mil) | 2,655.32 |
| Enterprise Value (mil) | 4,501.18 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.47% |
| Cost of Debt | 5.00% |
| WACC | 7.14% |