As of 2025-07-11, the Intrinsic Value of Ninestar Corp (002180.SZ) is 23.79 CNY. This 002180.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.00 CNY, the upside of Ninestar Corp is -4.80%.
The range of the Intrinsic Value is 16.91 - 36.99 CNY
Based on its market price of 25.00 CNY and our intrinsic valuation, Ninestar Corp (002180.SZ) is overvalued by 4.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.91 - 36.99 | 23.79 | -4.8% |
| DCF (Growth 10y) | 28.03 - 55.05 | 37.36 | 49.4% |
| DCF (EBITDA 5y) | 77.49 - 96.89 | 81.47 | 225.9% |
| DCF (EBITDA 10y) | 82.60 - 109.86 | 90.10 | 260.4% |
| Fair Value | 9.76 - 9.76 | 9.76 | -60.95% |
| P/E | 13.50 - 25.04 | 20.09 | -19.7% |
| EV/EBITDA | 24.68 - 35.37 | 29.15 | 16.6% |
| EPV | 1.95 - 3.85 | 2.90 | -88.4% |
| DDM - Stable | 2.54 - 5.82 | 4.18 | -83.3% |
| DDM - Multi | 18.63 - 30.30 | 22.85 | -8.6% |
| Market Cap (mil) | 35,574.75 |
| Beta | 1.39 |
| Outstanding shares (mil) | 1,422.99 |
| Enterprise Value (mil) | 45,999.15 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.91% |
| Cost of Debt | 5.00% |
| WACC | 9.45% |