As of 2025-07-15, the Intrinsic Value of Zanyu Technology Group Co Ltd (002637.SZ) is 40.69 CNY. This 002637.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.27 CNY, the upside of Zanyu Technology Group Co Ltd is 296.20%.
The range of the Intrinsic Value is 26.59 - 77.88 CNY
Based on its market price of 10.27 CNY and our intrinsic valuation, Zanyu Technology Group Co Ltd (002637.SZ) is undervalued by 296.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.59 - 77.88 | 40.69 | 296.2% |
| DCF (Growth 10y) | 52.09 - 137.18 | 75.58 | 635.9% |
| DCF (EBITDA 5y) | 69.52 - 116.69 | 84.88 | 726.5% |
| DCF (EBITDA 10y) | 98.96 - 167.91 | 121.87 | 1086.7% |
| Fair Value | 8.87 - 8.87 | 8.87 | -13.64% |
| P/E | 5.41 - 11.30 | 8.69 | -15.4% |
| EV/EBITDA | 7.28 - 15.87 | 12.22 | 19.0% |
| EPV | (14.35) - (16.14) | (15.25) | -248.4% |
| DDM - Stable | 3.03 - 8.37 | 5.70 | -44.5% |
| DDM - Multi | 25.14 - 51.09 | 33.40 | 225.2% |
| Market Cap (mil) | 4,831.01 |
| Beta | 0.94 |
| Outstanding shares (mil) | 470.40 |
| Enterprise Value (mil) | 7,253.45 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.51% |
| Cost of Debt | 5.00% |
| WACC | 7.11% |