As of 2025-07-15, the Intrinsic Value of Suzhou Dongshan Precision Manufacturing Co Ltd (002384.SZ) is 25.84 CNY. This 002384.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.20 CNY, the upside of Suzhou Dongshan Precision Manufacturing Co Ltd is -45.30%.
The range of the Intrinsic Value is 16.59 - 48.49 CNY
Based on its market price of 47.20 CNY and our intrinsic valuation, Suzhou Dongshan Precision Manufacturing Co Ltd (002384.SZ) is overvalued by 45.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.59 - 48.49 | 25.84 | -45.3% |
| DCF (Growth 10y) | 28.22 - 74.35 | 41.70 | -11.7% |
| DCF (EBITDA 5y) | 106.37 - 168.22 | 141.98 | 200.8% |
| DCF (EBITDA 10y) | 111.84 - 198.24 | 157.12 | 232.9% |
| Fair Value | 15.37 - 15.37 | 15.37 | -67.43% |
| P/E | 24.33 - 31.75 | 28.40 | -39.8% |
| EV/EBITDA | 23.91 - 34.99 | 30.06 | -36.3% |
| EPV | (11.01) - (13.12) | (12.06) | -125.6% |
| DDM - Stable | 5.14 - 15.55 | 10.34 | -78.1% |
| DDM - Multi | 24.84 - 56.73 | 34.37 | -27.2% |
| Market Cap (mil) | 80,518.95 |
| Beta | 1.12 |
| Outstanding shares (mil) | 1,705.91 |
| Enterprise Value (mil) | 90,021.58 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.63% |
| Cost of Debt | 5.00% |
| WACC | 9.59% |