As of 2025-05-21, the Intrinsic Value of Jiangxi Zhengbang Technology Co Ltd (002157.SZ) is 8.95 CNY. This 002157.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.87 CNY, the upside of Jiangxi Zhengbang Technology Co Ltd is 212.00%.
The range of the Intrinsic Value is 5.83 - 19.42 CNY
Based on its market price of 2.87 CNY and our intrinsic valuation, Jiangxi Zhengbang Technology Co Ltd (002157.SZ) is undervalued by 212.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.83 - 19.42 | 8.95 | 212.0% |
| DCF (Growth 10y) | 21.94 - 74.50 | 34.04 | 1086.1% |
| DCF (EBITDA 5y) | 14.95 - 20.42 | 17.17 | 498.4% |
| DCF (EBITDA 10y) | 36.58 - 54.05 | 43.71 | 1423.0% |
| Fair Value | 0.24 - 0.24 | 0.24 | -91.79% |
| P/E | 0.88 - 1.36 | 1.06 | -63.1% |
| EV/EBITDA | (0.30) - 2.48 | 0.95 | -66.8% |
| EPV | (8.07) - (10.91) | (9.49) | -430.7% |
| DDM - Stable | 0.50 - 2.13 | 1.31 | -54.2% |
| DDM - Multi | 8.07 - 27.06 | 12.50 | 335.6% |
| Market Cap (mil) | 26,547.96 |
| Beta | 1.10 |
| Outstanding shares (mil) | 9,250.16 |
| Enterprise Value (mil) | 27,255.60 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.78% |
| Cost of Debt | 5.00% |
| WACC | 7.42% |