As of 2025-07-07, the Intrinsic Value of Shenzhen Kstar Science & Technology Co Ltd (002518.SZ) is 22.52 CNY. This 002518.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.18 CNY, the upside of Shenzhen Kstar Science & Technology Co Ltd is 1.50%.
The range of the Intrinsic Value is 17.29 - 32.19 CNY
Based on its market price of 22.18 CNY and our intrinsic valuation, Shenzhen Kstar Science & Technology Co Ltd (002518.SZ) is undervalued by 1.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.29 - 32.19 | 22.52 | 1.5% |
| DCF (Growth 10y) | 33.97 - 62.36 | 43.98 | 98.3% |
| DCF (EBITDA 5y) | 65.98 - 106.23 | 85.98 | 287.7% |
| DCF (EBITDA 10y) | 90.91 - 156.80 | 122.05 | 450.3% |
| Fair Value | 9.03 - 9.03 | 9.03 | -59.28% |
| P/E | 19.32 - 25.97 | 22.07 | -0.5% |
| EV/EBITDA | 15.32 - 23.42 | 18.01 | -18.8% |
| EPV | 5.10 - 6.77 | 5.94 | -73.2% |
| DDM - Stable | 4.55 - 10.72 | 7.63 | -65.6% |
| DDM - Multi | 24.42 - 42.88 | 30.96 | 39.6% |
| Market Cap (mil) | 12,913.86 |
| Beta | 1.60 |
| Outstanding shares (mil) | 582.23 |
| Enterprise Value (mil) | 13,649.69 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.79% |
| Cost of Debt | 5.00% |
| WACC | 10.34% |