As of 2025-07-11, the Intrinsic Value of Zhejiang Jiaxin Silk Corp Ltd (002404.SZ) is 18.70 CNY. This 002404.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.49 CNY, the upside of Zhejiang Jiaxin Silk Corp Ltd is 188.20%.
The range of the Intrinsic Value is 12.21 - 40.51 CNY
Based on its market price of 6.49 CNY and our intrinsic valuation, Zhejiang Jiaxin Silk Corp Ltd (002404.SZ) is undervalued by 188.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.21 - 40.51 | 18.70 | 188.2% |
| DCF (Growth 10y) | 17.69 - 56.51 | 26.66 | 310.7% |
| DCF (EBITDA 5y) | 11.84 - 24.78 | 15.98 | 146.2% |
| DCF (EBITDA 10y) | 16.66 - 34.63 | 22.44 | 245.8% |
| Fair Value | 2.01 - 2.01 | 2.01 | -68.98% |
| P/E | 4.70 - 8.88 | 6.51 | 0.2% |
| EV/EBITDA | 2.38 - 5.94 | 4.11 | -36.7% |
| EPV | 2.48 - 3.59 | 3.03 | -53.2% |
| DDM - Stable | 2.51 - 10.16 | 6.34 | -2.4% |
| DDM - Multi | 13.56 - 39.03 | 19.73 | 204.1% |
| Market Cap (mil) | 3,634.72 |
| Beta | 0.97 |
| Outstanding shares (mil) | 560.05 |
| Enterprise Value (mil) | 3,669.14 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.80% |
| Cost of Debt | 5.00% |
| WACC | 8.02% |