As of 2025-07-04, the Intrinsic Value of Visionox Technology Inc (002387.SZ) is 16.11 CNY. This 002387.SZ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 9.51 CNY, the upside of Visionox Technology Inc is 69.40%.
The range of the Intrinsic Value is 13.34 - 18.68 CNY
Based on its market price of 9.51 CNY and our intrinsic valuation, Visionox Technology Inc (002387.SZ) is undervalued by 69.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (57.08) - (33.24) | (40.28) | -523.6% |
| DCF (Growth 10y) | (26.27) - (36.66) | (29.39) | -409.0% |
| DCF (EBITDA 5y) | 13.34 - 18.68 | 16.11 | 69.4% |
| DCF (EBITDA 10y) | 45.65 - 63.75 | 54.58 | 473.9% |
| Fair Value | -8.61 - -8.61 | -8.61 | -190.55% |
| P/E | (49.43) - (37.89) | (45.21) | -575.4% |
| EV/EBITDA | (62.28) - (36.66) | (49.51) | -620.6% |
| EPV | (39.63) - (46.25) | (42.94) | -551.5% |
| DDM - Stable | (7.95) - (19.28) | (13.61) | -243.1% |
| DDM - Multi | (6.16) - (12.26) | (8.26) | -186.9% |
| Market Cap (mil) | 13,282.14 |
| Beta | 1.73 |
| Outstanding shares (mil) | 1,396.65 |
| Enterprise Value (mil) | 30,551.54 |
| Market risk premium | 6.13% |
| Cost of Equity | 15.60% |
| Cost of Debt | 5.00% |
| WACC | 8.74% |