002180.SZ
Ninestar Corp
Price:  
25.00 
CNY
Volume:  
40,756,760.00
China | Technology Hardware, Storage & Peripherals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

002180.SZ Intrinsic Value

-4.80 %
Upside

What is the intrinsic value of 002180.SZ?

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

Is 002180.SZ undervalued or overvalued?

Based on its market price of 25.00 CNY and our intrinsic valuation, Ninestar Corp (002180.SZ) is overvalued by 4.80%.

25.00 CNY
Stock Price
23.79 CNY
Intrinsic Value
Intrinsic Value Details

002180.SZ Intrinsic Value - Valuation Summary

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%

002180.SZ Intrinsic Value - Key Valuation Metrics

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%