As of 2025-05-30, the Intrinsic Value of Guomai Technologies Inc (002093.SZ) is 0.80 CNY. This 002093.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 10.73 CNY, the upside of Guomai Technologies Inc is -92.50%.
The range of the Intrinsic Value is 0.32 - 2.16 CNY
Based on its market price of 10.73 CNY and our intrinsic valuation, Guomai Technologies Inc (002093.SZ) is overvalued by 92.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.21) - (1.08) | (1.38) | -112.9% |
| DCF (Growth 10y) | 0.32 - 2.16 | 0.80 | -92.5% |
| DCF (EBITDA 5y) | 18.53 - 24.58 | 21.41 | 99.5% |
| DCF (EBITDA 10y) | 20.91 - 31.20 | 25.62 | 138.8% |
| Fair Value | 3.09 - 3.09 | 3.09 | -71.20% |
| P/E | 6.16 - 10.73 | 9.18 | -14.5% |
| EV/EBITDA | 6.73 - 9.15 | 8.11 | -24.4% |
| EPV | 0.30 - 0.35 | 0.33 | -97.0% |
| DDM - Stable | 1.06 - 3.05 | 2.05 | -80.9% |
| DDM - Multi | 2.39 - 5.73 | 3.42 | -68.2% |
| Market Cap (mil) | 10,810.47 |
| Beta | 1.45 |
| Outstanding shares (mil) | 1,007.50 |
| Enterprise Value (mil) | 10,643.45 |
| Market risk premium | 6.13% |
| Cost of Equity | 13.56% |
| Cost of Debt | 5.00% |
| WACC | 8.91% |