As of 2025-05-21, the Intrinsic Value of Beijing Dabeinong Technology Group Co Ltd (002385.SZ) is 9.99 CNY. This 002385.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.10 CNY, the upside of Beijing Dabeinong Technology Group Co Ltd is 143.70%.
The range of the Intrinsic Value is 7.14 - 15.72 CNY
Based on its market price of 4.10 CNY and our intrinsic valuation, Beijing Dabeinong Technology Group Co Ltd (002385.SZ) is undervalued by 143.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.14 - 15.72 | 9.99 | 143.7% |
| DCF (Growth 10y) | 12.68 - 25.55 | 16.99 | 314.3% |
| DCF (EBITDA 5y) | 15.71 - 21.45 | 18.72 | 356.6% |
| DCF (EBITDA 10y) | 21.27 - 29.94 | 25.62 | 525.0% |
| Fair Value | 0.80 - 0.80 | 0.80 | -80.44% |
| P/E | 3.59 - 5.05 | 4.39 | 7.1% |
| EV/EBITDA | 2.10 - 3.22 | 2.64 | -35.6% |
| EPV | (5.09) - (5.81) | (5.45) | -233.0% |
| DDM - Stable | 1.17 - 3.01 | 2.09 | -48.9% |
| DDM - Multi | 7.52 - 14.18 | 9.75 | 137.9% |
| Market Cap (mil) | 17,630.33 |
| Beta | 1.09 |
| Outstanding shares (mil) | 4,300.08 |
| Enterprise Value (mil) | 26,491.60 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.18% |
| Cost of Debt | 5.00% |
| WACC | 7.30% |