As of 2025-07-14, the Intrinsic Value of Shouhang High Tech Energy Co Ltd (002665.SZ) is 3.40 CNY. This 002665.SZ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.37 CNY, the upside of Shouhang High Tech Energy Co Ltd is 819.40%.
The range of the Intrinsic Value is 2.21 - 5.45 CNY
Based on its market price of 0.37 CNY and our intrinsic valuation, Shouhang High Tech Energy Co Ltd (002665.SZ) is undervalued by 819.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (18.01) - (6.23) | (8.88) | -2499.4% |
| DCF (Growth 10y) | (5.23) - (12.72) | (6.94) | -1975.2% |
| DCF (EBITDA 5y) | 2.21 - 5.45 | 3.40 | 819.4% |
| DCF (EBITDA 10y) | 3.71 - 9.99 | 5.98 | 1517.4% |
| Fair Value | -0.56 - -0.56 | -0.56 | -250.57% |
| P/E | (2.71) - (1.87) | (2.41) | -750.5% |
| EV/EBITDA | (2.55) - 0.36 | (1.34) | -463.0% |
| EPV | (2.96) - (3.78) | (3.37) | -1010.9% |
| DDM - Stable | (0.48) - (1.48) | (0.98) | -363.9% |
| DDM - Multi | (0.52) - (1.37) | (0.76) | -306.5% |
| Market Cap (mil) | 926.46 |
| Beta | 2.02 |
| Outstanding shares (mil) | 2,503.94 |
| Enterprise Value (mil) | 2,661.13 |
| Market risk premium | 6.13% |
| Cost of Equity | 15.57% |
| Cost of Debt | 5.00% |
| WACC | 8.06% |