As of 2025-05-29, the Intrinsic Value of Zhejiang Unifull Industrial Fibre Co Ltd (002427.SZ) is 6.74 CNY. This 002427.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.69 CNY, the upside of Zhejiang Unifull Industrial Fibre Co Ltd is -37.00%.
The range of the Intrinsic Value is 4.53 - 12.67 CNY
Based on its market price of 10.69 CNY and our intrinsic valuation, Zhejiang Unifull Industrial Fibre Co Ltd (002427.SZ) is overvalued by 37.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.53 - 12.67 | 6.74 | -37.0% |
| DCF (Growth 10y) | 6.02 - 15.64 | 8.65 | -19.1% |
| DCF (EBITDA 5y) | 4.33 - 14.38 | 8.70 | -18.6% |
| DCF (EBITDA 10y) | 5.68 - 16.95 | 10.36 | -3.1% |
| Fair Value | 0.02 - 0.02 | 0.02 | -99.78% |
| P/E | 0.06 - 1.33 | 0.53 | -95.1% |
| EV/EBITDA | (0.28) - 1.18 | 0.50 | -95.3% |
| EPV | (1.77) - (2.15) | (1.96) | -118.3% |
| DDM - Stable | 0.04 - 0.15 | 0.09 | -99.1% |
| DDM - Multi | 5.93 - 11.82 | 7.60 | -28.9% |
| Market Cap (mil) | 10,534.25 |
| Beta | 1.29 |
| Outstanding shares (mil) | 985.43 |
| Enterprise Value (mil) | 11,105.62 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.35% |
| Cost of Debt | 5.00% |
| WACC | 8.90% |