What is the intrinsic value of 002378.SZ?

As of 2025-08-08, the Intrinsic Value of Chongyi Zhangyuan Tungsten Co Ltd (002378.SZ) is 10.42 CNY. This 002378.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.26 CNY, the upside of Chongyi Zhangyuan Tungsten Co Ltd is 12.50%.

The range of the Intrinsic Value is 7.28 - 17.25 CNY

Is 002378.SZ undervalued or overvalued?

Based on its market price of 9.26 CNY and our intrinsic valuation, Chongyi Zhangyuan Tungsten Co Ltd (002378.SZ) is undervalued by 12.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	7.28 - 17.25	10.42	12.5%
DCF (Growth 10y)	11.53 - 25.35	15.91	71.8%
DCF (EBITDA 5y)	13.72 - 21.20	16.33	76.3%
DCF (EBITDA 10y)	17.61 - 28.31	21.46	131.8%
Fair Value	3.90 - 3.90	3.90	-57.89%
P/E	2.96 - 7.61	4.92	-46.9%
EV/EBITDA	1.83 - 6.35	3.92	-57.6%
EPV	(1.48) - (1.45)	(1.46)	-115.8%
DDM - Stable	1.16 - 3.08	2.12	-77.1%
DDM - Multi	7.36 - 14.43	9.67	4.4%