What is the intrinsic value of 002782.SZ?

As of 2025-07-06, the Intrinsic Value of Shenzhen Click Technology Co Ltd (002782.SZ) is 15.10 CNY. This 002782.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.11 CNY, the upside of Shenzhen Click Technology Co Ltd is 15.20%.

The range of the Intrinsic Value is 11.12 - 22.89 CNY

Is 002782.SZ undervalued or overvalued?

Based on its market price of 13.11 CNY and our intrinsic valuation, Shenzhen Click Technology Co Ltd (002782.SZ) is undervalued by 15.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	11.12 - 22.89	15.10	15.2%
DCF (Growth 10y)	34.15 - 68.76	45.89	250.0%
DCF (EBITDA 5y)	113.63 - 162.52	143.83	997.1%
DCF (EBITDA 10y)	151.25 - 238.21	200.02	1425.7%
Fair Value	12.60 - 12.60	12.60	-3.87%
P/E	21.86 - 34.87	27.21	107.5%
EV/EBITDA	17.17 - 23.41	20.87	59.2%
EPV	1.49 - 2.05	1.77	-86.5%
DDM - Stable	3.46 - 8.53	6.00	-54.3%
DDM - Multi	23.54 - 45.37	31.03	136.7%