As of 2025-05-29, the Intrinsic Value of Suzhou Anjie Technology Co Ltd (002635.SZ) is 13.49 CNY. This 002635.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.85 CNY, the upside of Suzhou Anjie Technology Co Ltd is 5.00%.
The range of the Intrinsic Value is 10.46 - 18.85 CNY
Based on its market price of 12.85 CNY and our intrinsic valuation, Suzhou Anjie Technology Co Ltd (002635.SZ) is undervalued by 5.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.46 - 18.85 | 13.49 | 5.0% |
| DCF (Growth 10y) | 20.62 - 36.37 | 26.34 | 105.0% |
| DCF (EBITDA 5y) | 49.84 - 97.78 | 69.62 | 441.8% |
| DCF (EBITDA 10y) | 59.11 - 122.75 | 84.58 | 558.2% |
| Fair Value | 7.11 - 7.11 | 7.11 | -44.63% |
| P/E | 7.29 - 14.80 | 11.12 | -13.5% |
| EV/EBITDA | 2.89 - 18.17 | 10.80 | -15.9% |
| EPV | (3.00) - (3.59) | (3.30) | -125.7% |
| DDM - Stable | 1.78 - 4.00 | 2.89 | -77.5% |
| DDM - Multi | 17.30 - 28.16 | 21.27 | 65.5% |
| Market Cap (mil) | 8,477.02 |
| Beta | 1.42 |
| Outstanding shares (mil) | 659.69 |
| Enterprise Value (mil) | 8,939.79 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.81% |
| Cost of Debt | 5.00% |
| WACC | 11.12% |