002350.SZ
Beijing Creative Distribution Automation Co Ltd
Price:  
6.93 
CNY
Volume:  
11,523,433.00
China | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

002350.SZ Intrinsic Value

2,085.40 %
Upside

What is the intrinsic value of 002350.SZ?

As of 2025-07-04, the Intrinsic Value of Beijing Creative Distribution Automation Co Ltd (002350.SZ) is 151.45 CNY. This 002350.SZ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 6.93 CNY, the upside of Beijing Creative Distribution Automation Co Ltd is 2,085.40%.

The range of the Intrinsic Value is 131.28 - 173.90 CNY

Is 002350.SZ undervalued or overvalued?

Based on its market price of 6.93 CNY and our intrinsic valuation, Beijing Creative Distribution Automation Co Ltd (002350.SZ) is undervalued by 2,085.40%.

6.93 CNY
Stock Price
151.45 CNY
Intrinsic Value
Intrinsic Value Details

002350.SZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (65.58) - (31.09) (41.63) -700.7%
DCF (Growth 10y) (94.09) - (215.48) (131.20) -1993.2%
DCF (EBITDA 5y) 131.28 - 173.90 151.45 2085.4%
DCF (EBITDA 10y) 902.37 - 1,366.39 1,112.25 15949.8%
Fair Value 0.64 - 0.64 0.64 -90.71%
P/E 4.86 - 27.37 15.58 124.8%
EV/EBITDA 5.52 - 25.45 13.84 99.7%
EPV (0.07) - (0.06) (0.07) -100.9%
DDM - Stable 0.92 - 2.65 1.78 -74.2%
DDM - Multi 35.35 - 81.28 49.56 615.1%

002350.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,758.35
Beta 1.21
Outstanding shares (mil) 542.33
Enterprise Value (mil) 3,824.45
Market risk premium 6.13%
Cost of Equity 10.58%
Cost of Debt 5.00%
WACC 9.98%