002487.SZ
Dajin Heavy Industry Corp
Price:  
33.46 
CNY
Volume:  
16,275,700
China | Electrical Equipment

002487.SZ Intrinsic Value

-5 %
Upside

What is the intrinsic value of 002487.SZ?

As of 2025-07-04, the Intrinsic Value of Dajin Heavy Industry Corp (002487.SZ) is 31.78 CNY. This 002487.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.46 CNY, the upside of Dajin Heavy Industry Corp is -5%.

The range of the Intrinsic Value is 23.02 - 52.82 CNY.

Is 002487.SZ undervalued or overvalued?

Based on its market price of 33.46 CNY and our intrinsic valuation, Dajin Heavy Industry Corp (002487.SZ) is overvalued by 5%.

33.46 CNY
Stock Price
31.78 CNY
Intrinsic Value
Intrinsic Value Details

002487.SZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 23.02 - 52.82 31.78 -5.0%
DCF (Growth Exit 10Y) 48.29 - 112.75 67.31 101.2%
DCF (EBITDA Exit 5Y) 117.69 - 154.11 135.26 304.3%
Peter Lynch Fair Value 25.55 - 25.55 25.55 -23.63%
P/E Multiples 29.35 - 53.35 38.88 16.2%
EV/EBITDA Multiples 30.71 - 42.27 36.82 10.1%
Earnings Power Value 2.08 - 2.14 2.11 -93.7%
Dividend Discount Model - Stable 9.08 - 27.24 18.16 -45.7%
Dividend Discount Model - Multi Stages 31.96 - 74.34 44.68 33.5%

002487.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil)21,339
Beta1.05
Outstanding shares (mil)638
Enterprise Value (mil)20,152
Market risk premium6.6%
Cost of Equity9.65%
Cost of Debt5%
WACC9.2%