As of 2025-05-25, the Intrinsic Value of Shanghai Pret Composites Co Ltd (002324.SZ) is 15.04 CNY. This 002324.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.12 CNY, the upside of Shanghai Pret Composites Co Ltd is 48.60%.
The range of the Intrinsic Value is 10.51 - 23.72 CNY
Based on its market price of 10.12 CNY and our intrinsic valuation, Shanghai Pret Composites Co Ltd (002324.SZ) is undervalued by 48.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.51 - 23.72 | 15.04 | 48.6% |
| DCF (Growth 10y) | 36.50 - 73.81 | 49.33 | 387.4% |
| DCF (EBITDA 5y) | 48.95 - 112.21 | 66.98 | 561.9% |
| DCF (EBITDA 10y) | 84.47 - 197.11 | 117.01 | 1056.3% |
| Fair Value | 3.85 - 3.85 | 3.85 | -61.91% |
| P/E | 4.75 - 15.77 | 9.70 | -4.2% |
| EV/EBITDA | 0.78 - 7.79 | 4.17 | -58.8% |
| EPV | (4.50) - (4.68) | (4.59) | -145.3% |
| DDM - Stable | 0.93 - 2.23 | 1.58 | -84.4% |
| DDM - Multi | 18.88 - 33.25 | 23.94 | 136.6% |
| Market Cap (mil) | 11,269.13 |
| Beta | 1.45 |
| Outstanding shares (mil) | 1,113.55 |
| Enterprise Value (mil) | 15,492.38 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.90% |
| Cost of Debt | 5.00% |
| WACC | 9.56% |