As of 2026-04-03, the Intrinsic Value of Sichuan Yahua Industrial Group Co Ltd (002497.SZ) is 19.57 CNY. This 002497.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.73 CNY, the upside of Sichuan Yahua Industrial Group Co Ltd is -13.90%.
The range of the Intrinsic Value is 15.07 - 28.41 CNY
Based on its market price of 22.73 CNY and our intrinsic valuation, Sichuan Yahua Industrial Group Co Ltd (002497.SZ) is overvalued by 13.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.07 - 28.41 | 19.57 | -13.9% |
| DCF (Growth 10y) | 23.82 - 44.53 | 30.84 | 35.7% |
| DCF (EBITDA 5y) | 59.11 - 75.18 | 66.96 | 194.6% |
| DCF (EBITDA 10y) | 65.98 - 93.68 | 78.83 | 246.8% |
| Fair Value | 9.47 - 9.47 | 9.47 | -58.35% |
| P/E | 13.07 - 16.56 | 14.67 | -35.5% |
| EV/EBITDA | 10.65 - 15.17 | 13.47 | -40.7% |
| EPV | 6.97 - 8.92 | 7.94 | -65.1% |
| DDM - Stable | 2.46 - 6.17 | 4.31 | -81.0% |
| DDM - Multi | 13.38 - 26.00 | 17.66 | -22.3% |
| Market Cap (mil) | 26,197.69 |
| Beta | 1.62 |
| Outstanding shares (mil) | 1,152.56 |
| Enterprise Value (mil) | 25,647.22 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.16% |
| Cost of Debt | 5.00% |
| WACC | 11.73% |