As of 2026-04-04, the Intrinsic Value of Hangzhou Weiguang Electronic Co Ltd (002801.SZ) is 23.17 CNY. This 002801.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.93 CNY, the upside of Hangzhou Weiguang Electronic Co Ltd is -22.60%.
The range of the Intrinsic Value is 19.09 - 30.47 CNY
Based on its market price of 29.93 CNY and our intrinsic valuation, Hangzhou Weiguang Electronic Co Ltd (002801.SZ) is overvalued by 22.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.09 - 30.47 | 23.17 | -22.6% |
| DCF (Growth 10y) | 22.65 - 35.22 | 27.21 | -9.1% |
| DCF (EBITDA 5y) | 69.23 - 96.37 | 78.90 | 163.6% |
| DCF (EBITDA 10y) | 61.38 - 93.33 | 73.19 | 144.5% |
| Fair Value | 22.15 - 22.15 | 22.15 | -25.99% |
| P/E | 29.43 - 72.44 | 47.94 | 60.2% |
| EV/EBITDA | 29.50 - 70.60 | 45.57 | 52.2% |
| EPV | 9.21 - 11.16 | 10.19 | -66.0% |
| DDM - Stable | 7.54 - 17.40 | 12.47 | -58.3% |
| DDM - Multi | 10.23 - 17.75 | 12.92 | -56.8% |
| Market Cap (mil) | 6,872.83 |
| Beta | 1.94 |
| Outstanding shares (mil) | 229.63 |
| Enterprise Value (mil) | 6,296.13 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.79% |
| Cost of Debt | 5.00% |
| WACC | 11.79% |