What is the intrinsic value of 002458.SZ?

As of 2025-07-06, the Intrinsic Value of Shandong Yisheng Livestock & Poultry Breeding Co Ltd (002458.SZ) is 6.41 CNY. This 002458.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.17 CNY, the upside of Shandong Yisheng Livestock & Poultry Breeding Co Ltd is -21.60%.

The range of the Intrinsic Value is 4.50 - 10.59 CNY

Is 002458.SZ undervalued or overvalued?

Based on its market price of 8.17 CNY and our intrinsic valuation, Shandong Yisheng Livestock & Poultry Breeding Co Ltd (002458.SZ) is overvalued by 21.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	4.50 - 10.59	6.41	-21.6%
DCF (Growth 10y)	6.14 - 13.22	8.37	2.5%
DCF (EBITDA 5y)	25.58 - 29.98	28.70	251.3%
DCF (EBITDA 10y)	23.00 - 29.02	26.70	226.8%
Fair Value	1.72 - 1.72	1.72	-78.91%
P/E	6.00 - 9.75	7.62	-6.7%
EV/EBITDA	7.33 - 11.26	8.80	7.7%
EPV	(5.05) - (6.04)	(5.55)	-167.9%
DDM - Stable	2.99 - 8.11	5.55	-32.1%
DDM - Multi	6.11 - 11.70	7.91	-3.2%