As of 2026-04-06, the Intrinsic Value of Shanxi Yongdong Chemistry Industry Co Ltd (002753.SZ) is 10.30 CNY. This 002753.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.14 CNY, the upside of Shanxi Yongdong Chemistry Industry Co Ltd is 44.30%.
The range of the Intrinsic Value is 7.52 - 15.87 CNY
Based on its market price of 7.14 CNY and our intrinsic valuation, Shanxi Yongdong Chemistry Industry Co Ltd (002753.SZ) is undervalued by 44.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.52 - 15.87 | 10.30 | 44.3% |
| DCF (Growth 10y) | 8.99 - 17.37 | 11.81 | 65.4% |
| DCF (EBITDA 5y) | 17.36 - 23.71 | 20.18 | 182.7% |
| DCF (EBITDA 10y) | 16.82 - 24.31 | 20.10 | 181.5% |
| Fair Value | 4.56 - 4.56 | 4.56 | -36.15% |
| P/E | 4.81 - 7.39 | 5.96 | -16.6% |
| EV/EBITDA | 3.23 - 5.91 | 4.37 | -38.8% |
| EPV | (1.28) - (1.16) | (1.22) | -117.1% |
| DDM - Stable | 1.28 - 3.18 | 2.23 | -68.8% |
| DDM - Multi | 7.51 - 13.59 | 9.59 | 34.3% |
| Market Cap (mil) | 3,060.78 |
| Beta | 1.04 |
| Outstanding shares (mil) | 428.68 |
| Enterprise Value (mil) | 3,789.19 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.59% |
| Cost of Debt | 5.00% |
| WACC | 9.41% |