As of 2025-05-17, the Intrinsic Value of Geron Co Ltd (002722.SZ) is 11.29 CNY. This 002722.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.08 CNY, the upside of Geron Co Ltd is -29.80%.
The range of the Intrinsic Value is 8.71 - 17.20 CNY
Based on its market price of 16.08 CNY and our intrinsic valuation, Geron Co Ltd (002722.SZ) is overvalued by 29.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.71 - 17.20 | 11.29 | -29.8% |
| DCF (Growth 10y) | 11.71 - 23.25 | 15.24 | -5.2% |
| DCF (EBITDA 5y) | 16.47 - 26.17 | 20.96 | 30.4% |
| DCF (EBITDA 10y) | 16.82 - 27.79 | 21.69 | 34.9% |
| Fair Value | 18.76 - 18.76 | 18.76 | 16.68% |
| P/E | 9.76 - 16.50 | 13.88 | -13.7% |
| EV/EBITDA | 10.44 - 17.60 | 13.57 | -15.6% |
| EPV | 6.02 - 7.65 | 6.83 | -57.5% |
| DDM - Stable | 5.59 - 15.95 | 10.77 | -33.0% |
| DDM - Multi | 8.76 - 19.15 | 11.99 | -25.4% |
| Market Cap (mil) | 3,321.97 |
| Beta | 1.38 |
| Outstanding shares (mil) | 206.59 |
| Enterprise Value (mil) | 3,034.46 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.81% |
| Cost of Debt | 5.00% |
| WACC | 8.97% |