As of 2025-07-11, the Intrinsic Value of Baoxiniao Holding Co Ltd (002154.SZ) is 5.17 CNY. This 002154.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.88 CNY, the upside of Baoxiniao Holding Co Ltd is 33.40%.
The range of the Intrinsic Value is 4.27 - 6.85 CNY
Based on its market price of 3.88 CNY and our intrinsic valuation, Baoxiniao Holding Co Ltd (002154.SZ) is undervalued by 33.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.27 - 6.85 | 5.17 | 33.4% |
| DCF (Growth 10y) | 5.28 - 8.40 | 6.38 | 64.5% |
| DCF (EBITDA 5y) | 6.52 - 12.47 | 8.42 | 117.0% |
| DCF (EBITDA 10y) | 6.91 - 13.02 | 8.87 | 128.7% |
| Fair Value | 7.00 - 7.00 | 7.00 | 80.32% |
| P/E | 3.95 - 5.21 | 4.37 | 12.5% |
| EV/EBITDA | 3.90 - 7.35 | 5.23 | 34.8% |
| EPV | 3.55 - 4.36 | 3.95 | 1.8% |
| DDM - Stable | 2.00 - 4.74 | 3.37 | -13.2% |
| DDM - Multi | 4.51 - 7.48 | 5.56 | 43.3% |
| Market Cap (mil) | 5,662.20 |
| Beta | 1.65 |
| Outstanding shares (mil) | 1,459.33 |
| Enterprise Value (mil) | 4,634.11 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.67% |
| Cost of Debt | 5.00% |
| WACC | 9.09% |