As of 2025-06-13, the Intrinsic Value of Eternal Asia Supply Chain Management Ltd (002183.SZ) is 30.45 CNY. This 002183.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.43 CNY, the upside of Eternal Asia Supply Chain Management Ltd is 587.40%.
The range of the Intrinsic Value is 16.50 - 72.63 CNY
Based on its market price of 4.43 CNY and our intrinsic valuation, Eternal Asia Supply Chain Management Ltd (002183.SZ) is undervalued by 587.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.50 - 72.63 | 30.45 | 587.4% |
| DCF (Growth 10y) | 25.72 - 94.89 | 43.04 | 871.6% |
| DCF (EBITDA 5y) | 4.37 - 20.44 | 10.60 | 139.2% |
| DCF (EBITDA 10y) | 13.09 - 34.00 | 21.06 | 375.4% |
| Fair Value | 1.03 - 1.03 | 1.03 | -76.68% |
| P/E | 0.35 - 5.78 | 2.77 | -37.6% |
| EV/EBITDA | (11.30) - (4.36) | (8.87) | -300.3% |
| EPV | (9.26) - (7.54) | (8.40) | -289.7% |
| DDM - Stable | 0.15 - 0.63 | 0.39 | -91.2% |
| DDM - Multi | 32.88 - 57.65 | 39.99 | 802.7% |
| Market Cap (mil) | 11,504.75 |
| Beta | 1.10 |
| Outstanding shares (mil) | 2,597.01 |
| Enterprise Value (mil) | 44,395.16 |
| Market risk premium | 6.13% |
| Cost of Equity | 14.53% |
| Cost of Debt | 5.00% |
| WACC | 6.64% |