What is the intrinsic value of 002343.SZ?

As of 2025-07-07, the Intrinsic Value of Ciwen Media Co Ltd (002343.SZ) is 4.48 CNY. This 002343.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.96 CNY, the upside of Ciwen Media Co Ltd is -43.70%.

The range of the Intrinsic Value is 2.31 - 18.55 CNY

Is 002343.SZ undervalued or overvalued?

Based on its market price of 7.96 CNY and our intrinsic valuation, Ciwen Media Co Ltd (002343.SZ) is overvalued by 43.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.31 - 18.55	4.48	-43.7%
DCF (Growth 10y)	6.95 - 51.14	12.87	61.6%
DCF (EBITDA 5y)	11.32 - 20.78	16.29	104.7%
DCF (EBITDA 10y)	15.76 - 33.09	24.03	201.9%
Fair Value	0.39 - 0.39	0.39	-95.16%
P/E	2.88 - 6.23	4.82	-39.4%
EV/EBITDA	1.41 - 6.12	3.69	-53.7%
EPV	0.29 - 0.65	0.47	-94.1%
DDM - Stable	0.72 - 5.63	3.17	-60.1%
DDM - Multi	4.98 - 31.52	8.70	9.3%