As of 2025-05-19, the Intrinsic Value of Jiangsu Yoke Technology Co Ltd (002409.SZ) is 36.40 CNY. This 002409.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.80 CNY, the upside of Jiangsu Yoke Technology Co Ltd is -33.60%.
The range of the Intrinsic Value is 26.17 - 56.68 CNY
Based on its market price of 54.80 CNY and our intrinsic valuation, Jiangsu Yoke Technology Co Ltd (002409.SZ) is overvalued by 33.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.17 - 56.68 | 36.40 | -33.6% |
| DCF (Growth 10y) | 71.33 - 147.11 | 96.84 | 76.7% |
| DCF (EBITDA 5y) | 278.55 - 347.23 | 311.79 | 469.0% |
| DCF (EBITDA 10y) | 376.53 - 517.87 | 442.43 | 707.4% |
| Fair Value | 45.78 - 45.78 | 45.78 | -16.45% |
| P/E | 62.69 - 79.13 | 69.51 | 26.8% |
| EV/EBITDA | 57.39 - 78.67 | 67.09 | 22.4% |
| EPV | (10.79) - (12.38) | (11.58) | -121.1% |
| DDM - Stable | 12.98 - 31.91 | 22.44 | -59.0% |
| DDM - Multi | 54.03 - 101.00 | 70.20 | 28.1% |
| Market Cap (mil) | 26,080.97 |
| Beta | 1.33 |
| Outstanding shares (mil) | 475.93 |
| Enterprise Value (mil) | 28,217.06 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.52% |
| Cost of Debt | 5.00% |
| WACC | 10.64% |