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.
Based on its market price of 33.46 CNY and our intrinsic valuation, Dajin Heavy Industry Corp (002487.SZ) is overvalued by 5%.
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% |
Market Cap (mil) | 21,339 |
Beta | 1.05 |
Outstanding shares (mil) | 638 |
Enterprise Value (mil) | 20,152 |
Market risk premium | 6.6% |
Cost of Equity | 9.65% |
Cost of Debt | 5% |
WACC | 9.2% |