What is the intrinsic value of 002566.SZ?

As of 2025-07-07, the Intrinsic Value of Jilin Jian Yisheng Pharmaceutical Co Ltd (002566.SZ) is 4.26 CNY. This 002566.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.97 CNY, the upside of Jilin Jian Yisheng Pharmaceutical Co Ltd is -46.50%.

The range of the Intrinsic Value is 3.10 - 7.22 CNY

Is 002566.SZ undervalued or overvalued?

Based on its market price of 7.97 CNY and our intrinsic valuation, Jilin Jian Yisheng Pharmaceutical Co Ltd (002566.SZ) is overvalued by 46.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	3.10 - 7.22	4.26	-46.5%
DCF (Growth 10y)	1.89 - 3.49	2.35	-70.5%
DCF (EBITDA 5y)	6.15 - 10.51	7.50	-5.9%
DCF (EBITDA 10y)	5.49 - 10.10	6.94	-12.9%
Fair Value	0.65 - 0.65	0.65	-91.86%
P/E	3.30 - 7.63	5.36	-32.8%
EV/EBITDA	1.64 - 5.02	2.51	-68.6%
EPV	0.07 - 0.46	0.26	-96.7%
DDM - Stable	1.07 - 3.31	2.19	-72.5%
DDM - Multi	2.06 - 4.29	2.72	-65.9%