As of 2025-05-17, the Intrinsic Value of Dongjiang Environmental Co Ltd (002672.SZ) is (9.53) CNY. This 002672.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.39 CNY, the upside of Dongjiang Environmental Co Ltd is -317.10%.
The range of the Intrinsic Value is (44.04) - (7.25) CNY
Based on its market price of 4.39 CNY and our intrinsic valuation, Dongjiang Environmental Co Ltd (002672.SZ) is overvalued by 317.10%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (44.04) - (7.25) | (9.53) | -317.1% |
| DCF (Growth 10y) | (3.54) - 16.88 | (2.28) | -152.0% |
| DCF (EBITDA 5y) | (1.96) - (0.98) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.71) - 1.13 | (1,234.50) | -123450.0% |
| Fair Value | -3.59 - -3.59 | -3.59 | -181.89% |
| P/E | (12.40) - (10.21) | (11.32) | -357.9% |
| EV/EBITDA | (11.32) - (3.87) | (7.80) | -277.8% |
| EPV | (14.60) - (18.19) | (16.39) | -473.4% |
| DDM - Stable | (7.15) - (84.75) | (45.95) | -1146.7% |
| DDM - Multi | (2.06) - (19.92) | (3.80) | -186.6% |
| Market Cap (mil) | 4,852.09 |
| Beta | 1.29 |
| Outstanding shares (mil) | 1,105.26 |
| Enterprise Value (mil) | 9,441.19 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.90% |
| Cost of Debt | 5.00% |
| WACC | 6.17% |