As of 2025-07-15, the Intrinsic Value of Chengdu Wintrue Holding Co Ltd (002539.SZ) is 42.80 CNY. This 002539.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.22 CNY, the upside of Chengdu Wintrue Holding Co Ltd is 318.80%.
The range of the Intrinsic Value is 28.22 - 80.18 CNY
Based on its market price of 10.22 CNY and our intrinsic valuation, Chengdu Wintrue Holding Co Ltd (002539.SZ) is undervalued by 318.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.22 - 80.18 | 42.80 | 318.8% |
| DCF (Growth 10y) | 41.22 - 105.62 | 59.38 | 481.0% |
| DCF (EBITDA 5y) | 47.97 - 75.32 | 62.43 | 510.9% |
| DCF (EBITDA 10y) | 60.84 - 95.83 | 78.72 | 670.2% |
| Fair Value | 17.49 - 17.49 | 17.49 | 71.15% |
| P/E | 9.49 - 15.43 | 12.36 | 21.0% |
| EV/EBITDA | 5.50 - 12.01 | 9.67 | -5.4% |
| EPV | (12.19) - (12.97) | (12.58) | -223.1% |
| DDM - Stable | 5.92 - 16.70 | 11.31 | 10.6% |
| DDM - Multi | 21.77 - 45.85 | 29.33 | 187.0% |
| Market Cap (mil) | 12,342.90 |
| Beta | 0.89 |
| Outstanding shares (mil) | 1,207.72 |
| Enterprise Value (mil) | 22,488.70 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.02% |
| Cost of Debt | 5.00% |
| WACC | 6.72% |