As of 2025-07-06, the Intrinsic Value of Guilin Layn Natural Ingredients Corp (002166.SZ) is 21.11 CNY. This 002166.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 8.13 CNY, the upside of Guilin Layn Natural Ingredients Corp is 159.70%.
The range of the Intrinsic Value is 12.07 - 54.75 CNY
Based on its market price of 8.13 CNY and our intrinsic valuation, Guilin Layn Natural Ingredients Corp (002166.SZ) is undervalued by 159.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.18) - 1.52 | (0.61) | -107.5% |
| DCF (Growth 10y) | 12.07 - 54.75 | 21.11 | 159.7% |
| DCF (EBITDA 5y) | 24.92 - 34.02 | 28.95 | 256.1% |
| DCF (EBITDA 10y) | 36.45 - 55.87 | 44.87 | 451.9% |
| Fair Value | 5.12 - 5.12 | 5.12 | -37.00% |
| P/E | 3.62 - 8.32 | 6.12 | -24.7% |
| EV/EBITDA | 3.88 - 7.29 | 5.32 | -34.6% |
| EPV | (2.34) - (2.81) | (2.58) | -131.7% |
| DDM - Stable | 2.05 - 9.06 | 5.56 | -31.6% |
| DDM - Multi | 13.24 - 41.83 | 19.72 | 142.5% |
| Market Cap (mil) | 6,029.37 |
| Beta | 1.16 |
| Outstanding shares (mil) | 741.62 |
| Enterprise Value (mil) | 6,960.72 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.96% |
| Cost of Debt | 5.00% |
| WACC | 8.29% |