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
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%.
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% |
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% |