What is the intrinsic value of 002555.SZ?

As of 2025-06-14, the Intrinsic Value of Wuhu Sanqi Interactive Entertainment Network Technology Group Co Ltd (002555.SZ) is 13.88 CNY. This 002555.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.45 CNY, the upside of Wuhu Sanqi Interactive Entertainment Network Technology Group Co Ltd is -10.20%.

The range of the Intrinsic Value is 11.33 - 18.05 CNY

Is 002555.SZ undervalued or overvalued?

Based on its market price of 15.45 CNY and our intrinsic valuation, Wuhu Sanqi Interactive Entertainment Network Technology Group Co Ltd (002555.SZ) is overvalued by 10.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	11.33 - 18.05	13.88	-10.2%
DCF (Growth 10y)	13.13 - 19.96	15.74	1.9%
DCF (EBITDA 5y)	21.26 - 30.38	25.28	63.6%
DCF (EBITDA 10y)	20.20 - 29.83	24.35	57.6%
Fair Value	6.59 - 6.59	6.59	-57.36%
P/E	24.60 - 32.02	26.48	71.4%
EV/EBITDA	15.86 - 25.22	21.46	38.9%
EPV	6.28 - 8.16	7.22	-53.3%
DDM - Stable	6.53 - 13.72	10.12	-34.5%
DDM - Multi	11.49 - 17.39	13.74	-11.1%