As of 2025-07-17, the Intrinsic Value of Xiamen Wanli Stone Stock Co Ltd (002785.SZ) is 1.01 CNY. This 002785.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.19 CNY, the upside of Xiamen Wanli Stone Stock Co Ltd is -96.40%.
The range of the Intrinsic Value is (0.77) - 14.82 CNY
Based on its market price of 28.19 CNY and our intrinsic valuation, Xiamen Wanli Stone Stock Co Ltd (002785.SZ) is overvalued by 96.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.77) - 14.82 | 1.01 | -96.4% |
| DCF (Growth 10y) | 27.44 - 257.61 | 53.79 | 90.8% |
| DCF (EBITDA 5y) | 31.08 - 45.44 | 40.49 | 43.6% |
| DCF (EBITDA 10y) | 68.65 - 114.78 | 94.65 | 235.7% |
| Fair Value | -1.24 - -1.24 | -1.24 | -104.39% |
| P/E | (7.67) - (7.30) | (7.65) | -127.1% |
| EV/EBITDA | (9.38) - (4.85) | (7.71) | -127.3% |
| EPV | (3.01) - (4.66) | (3.83) | -113.6% |
| DDM - Stable | (2.62) - (25.16) | (13.89) | -149.3% |
| DDM - Multi | 18.03 - 141.15 | 32.54 | 15.4% |
| Market Cap (mil) | 6,388.42 |
| Beta | 0.88 |
| Outstanding shares (mil) | 226.62 |
| Enterprise Value (mil) | 6,468.38 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.75% |
| Cost of Debt | 5.00% |
| WACC | 7.65% |