As of 2025-07-14, the Intrinsic Value of China West Construction Group Co Ltd (002302.SZ) is 19.84 CNY. This 002302.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.09 CNY, the upside of China West Construction Group Co Ltd is 225.80%.
The range of the Intrinsic Value is 12.41 - 47.81 CNY
Based on its market price of 6.09 CNY and our intrinsic valuation, China West Construction Group Co Ltd (002302.SZ) is undervalued by 225.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.41 - 47.81 | 19.84 | 225.8% |
| DCF (Growth 10y) | 20.28 - 72.17 | 31.22 | 412.6% |
| DCF (EBITDA 5y) | 16.60 - 21.81 | 21.04 | 245.5% |
| DCF (EBITDA 10y) | 19.86 - 26.53 | 24.90 | 308.9% |
| Fair Value | -1.59 - -1.59 | -1.59 | -126.14% |
| P/E | (3.66) - 2.83 | (1.09) | -117.9% |
| EV/EBITDA | (2.81) - 3.67 | (0.27) | -104.4% |
| EPV | 2.23 - 2.98 | 2.60 | -57.2% |
| DDM - Stable | (3.51) - (13.26) | (8.39) | -237.7% |
| DDM - Multi | 10.22 - 30.33 | 15.33 | 151.7% |
| Market Cap (mil) | 7,687.71 |
| Beta | 1.31 |
| Outstanding shares (mil) | 1,262.35 |
| Enterprise Value (mil) | 8,770.47 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.75% |
| Cost of Debt | 5.00% |
| WACC | 6.41% |