As of 2025-08-02, the Intrinsic Value of Shenzhen Megmeet Electrical Co Ltd (002851.SZ) is 37.20 CNY. This 002851.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.39 CNY, the upside of Shenzhen Megmeet Electrical Co Ltd is -37.40%.
The range of the Intrinsic Value is 27.17 - 58.33 CNY
Based on its market price of 59.39 CNY and our intrinsic valuation, Shenzhen Megmeet Electrical Co Ltd (002851.SZ) is overvalued by 37.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.17 - 58.33 | 37.20 | -37.4% |
| DCF (Growth 10y) | 49.94 - 105.80 | 68.01 | 14.5% |
| DCF (EBITDA 5y) | 83.66 - 145.00 | 107.31 | 80.7% |
| DCF (EBITDA 10y) | 111.58 - 210.20 | 149.01 | 150.9% |
| Fair Value | 4.74 - 4.74 | 4.74 | -92.01% |
| P/E | 23.67 - 35.65 | 29.99 | -49.5% |
| EV/EBITDA | 17.25 - 28.17 | 22.47 | -62.2% |
| EPV | (0.43) - 0.16 | (0.14) | -100.2% |
| DDM - Stable | 5.07 - 13.61 | 9.34 | -84.3% |
| DDM - Multi | 29.01 - 60.49 | 39.21 | -34.0% |
| Market Cap (mil) | 32,527.31 |
| Beta | 1.52 |
| Outstanding shares (mil) | 547.69 |
| Enterprise Value (mil) | 33,719.01 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.05% |
| Cost of Debt | 5.00% |
| WACC | 10.60% |