As of 2025-05-03, the Intrinsic Value of STO Express Co Ltd (002468.SZ) is 44.04 CNY. This 002468.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.67 CNY, the upside of STO Express Co Ltd is 312.80%.
The range of the Intrinsic Value is 28.16 - 92.65 CNY
Based on its market price of 10.67 CNY and our intrinsic valuation, STO Express Co Ltd (002468.SZ) is undervalued by 312.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.16 - 92.65 | 44.04 | 312.8% |
| DCF (Growth 10y) | 56.79 - 175.29 | 86.11 | 707.0% |
| DCF (EBITDA 5y) | 62.22 - 84.06 | 71.96 | 574.4% |
| DCF (EBITDA 10y) | 90.15 - 131.45 | 108.23 | 914.3% |
| Fair Value | 2.52 - 2.52 | 2.52 | -76.36% |
| P/E | 6.91 - 10.76 | 8.59 | -19.5% |
| EV/EBITDA | 3.65 - 13.87 | 7.27 | -31.8% |
| EPV | (25.85) - (36.07) | (30.96) | -390.2% |
| DDM - Stable | 4.21 - 16.55 | 10.38 | -2.7% |
| DDM - Multi | 28.89 - 89.43 | 43.80 | 310.5% |
| Market Cap (mil) | 16,333.64 |
| Beta | 0.65 |
| Outstanding shares (mil) | 1,530.80 |
| Enterprise Value (mil) | 23,002.12 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.57% |
| Cost of Debt | 5.00% |
| WACC | 6.38% |