As of 2025-05-25, the Intrinsic Value of Zhejiang JIULI Hi-tech Metals Co Ltd (002318.SZ) is 21.02 CNY. This 002318.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.69 CNY, the upside of Zhejiang JIULI Hi-tech Metals Co Ltd is -14.90%.
The range of the Intrinsic Value is 16.34 - 30.29 CNY
Based on its market price of 24.69 CNY and our intrinsic valuation, Zhejiang JIULI Hi-tech Metals Co Ltd (002318.SZ) is overvalued by 14.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.34 - 30.29 | 21.02 | -14.9% |
| DCF (Growth 10y) | 22.59 - 40.59 | 28.67 | 16.1% |
| DCF (EBITDA 5y) | 34.17 - 42.31 | 36.04 | 46.0% |
| DCF (EBITDA 10y) | 36.87 - 48.08 | 40.18 | 62.7% |
| Fair Value | 39.69 - 39.69 | 39.69 | 60.76% |
| P/E | 23.29 - 33.78 | 27.16 | 10.0% |
| EV/EBITDA | 21.00 - 29.05 | 23.70 | -4.0% |
| EPV | 6.25 - 7.71 | 6.98 | -71.7% |
| DDM - Stable | 13.34 - 33.56 | 23.45 | -5.0% |
| DDM - Multi | 19.56 - 37.15 | 25.52 | 3.3% |
| Market Cap (mil) | 24,126.33 |
| Beta | 0.94 |
| Outstanding shares (mil) | 977.17 |
| Enterprise Value (mil) | 23,954.85 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.29% |
| Cost of Debt | 5.00% |
| WACC | 8.92% |