As of 2025-07-06, the Intrinsic Value of Tecon Biology Co Ltd (002100.SZ) is 21.50 CNY. This 002100.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.27 CNY, the upside of Tecon Biology Co Ltd is 243.00%.
The range of the Intrinsic Value is 16.24 - 31.42 CNY
Based on its market price of 6.27 CNY and our intrinsic valuation, Tecon Biology Co Ltd (002100.SZ) is undervalued by 243.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.24 - 31.42 | 21.50 | 243.0% |
| DCF (Growth 10y) | 25.39 - 45.96 | 32.56 | 419.2% |
| DCF (EBITDA 5y) | 32.13 - 43.05 | 37.05 | 490.8% |
| DCF (EBITDA 10y) | 42.90 - 58.61 | 49.91 | 696.1% |
| Fair Value | 2.56 - 2.56 | 2.56 | -59.16% |
| P/E | 8.23 - 11.68 | 10.49 | 67.3% |
| EV/EBITDA | 6.33 - 9.52 | 7.78 | 24.1% |
| EPV | (12.55) - (14.30) | (13.42) | -314.1% |
| DDM - Stable | 3.91 - 9.29 | 6.60 | 5.2% |
| DDM - Multi | 13.22 - 24.17 | 17.07 | 172.3% |
| Market Cap (mil) | 8,560.12 |
| Beta | 1.12 |
| Outstanding shares (mil) | 1,365.25 |
| Enterprise Value (mil) | 12,507.52 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.07% |
| Cost of Debt | 5.00% |
| WACC | 7.19% |