What is the intrinsic value of 002721.SZ?

As of 2025-07-12, the Intrinsic Value of Beijing Kingee Culture Development Co Ltd (002721.SZ) is 0.74 CNY. This 002721.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.29 CNY, the upside of Beijing Kingee Culture Development Co Ltd is -82.80%.

The range of the Intrinsic Value is 0.52 - 3.24 CNY

Is 002721.SZ undervalued or overvalued?

Based on its market price of 4.29 CNY and our intrinsic valuation, Beijing Kingee Culture Development Co Ltd (002721.SZ) is overvalued by 82.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.52 - 3.24	0.74	-82.8%
DCF (Growth 10y)	0.63 - 4.24	0.91	-78.7%
DCF (EBITDA 5y)	0.47 - 0.54	0.49	-88.6%
DCF (EBITDA 10y)	0.57 - 0.70	0.61	-85.8%
Fair Value	-0.02 - -0.02	-0.02	-100.40%
P/E	(0.07) - 0.19	0.04	-99.1%
EV/EBITDA	0.15 - 0.24	0.19	-95.5%
EPV	(3.49) - (4.94)	(4.21)	-198.2%
DDM - Stable	(0.05) - (0.80)	(0.43)	-109.9%
DDM - Multi	0.41 - 4.79	0.75	-82.5%