As of 2025-05-20, the Intrinsic Value of Xingye Leather Technology Co Ltd (002674.SZ) is 13.47 CNY. This 002674.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.58 CNY, the upside of Xingye Leather Technology Co Ltd is 40.60%.
The range of the Intrinsic Value is 10.36 - 19.04 CNY
Based on its market price of 9.58 CNY and our intrinsic valuation, Xingye Leather Technology Co Ltd (002674.SZ) is undervalued by 40.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.36 - 19.04 | 13.47 | 40.6% |
| DCF (Growth 10y) | 20.74 - 36.95 | 26.57 | 177.4% |
| DCF (EBITDA 5y) | 48.35 - 76.76 | 64.67 | 575.1% |
| DCF (EBITDA 10y) | 54.22 - 91.60 | 74.17 | 674.2% |
| Fair Value | 5.29 - 5.29 | 5.29 | -44.77% |
| P/E | 15.70 - 29.37 | 23.38 | 144.0% |
| EV/EBITDA | 11.97 - 22.67 | 16.36 | 70.8% |
| EPV | 1.93 - 2.86 | 2.40 | -75.0% |
| DDM - Stable | 2.38 - 5.36 | 3.87 | -59.6% |
| DDM - Multi | 17.44 - 27.38 | 21.09 | 120.1% |
| Market Cap (mil) | 2,821.98 |
| Beta | 1.32 |
| Outstanding shares (mil) | 294.57 |
| Enterprise Value (mil) | 3,233.35 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.60% |
| Cost of Debt | 5.00% |
| WACC | 9.71% |