As of 2025-05-15, the Intrinsic Value of Hainan Drinda Automotive Trim Co Ltd (002865.SZ) is 47.03 CNY. This 002865.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.92 CNY, the upside of Hainan Drinda Automotive Trim Co Ltd is 12.20%.
The range of the Intrinsic Value is 34.76 - 67.57 CNY
Based on its market price of 41.92 CNY and our intrinsic valuation, Hainan Drinda Automotive Trim Co Ltd (002865.SZ) is undervalued by 12.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.76 - 67.57 | 47.03 | 12.2% |
| DCF (Growth 10y) | 150.57 - 261.25 | 192.06 | 358.2% |
| DCF (EBITDA 5y) | 221.27 - 381.62 | 282.05 | 572.8% |
| DCF (EBITDA 10y) | 677.48 - 1,219.31 | 881.92 | 2003.8% |
| Fair Value | -15.64 - -15.64 | -15.64 | -137.31% |
| P/E | (128.87) - (114.04) | (123.47) | -394.5% |
| EV/EBITDA | (88.70) - 26.98 | (46.26) | -210.3% |
| EPV | (29.05) - (31.98) | (30.52) | -172.8% |
| DDM - Stable | (17.15) - (35.59) | (26.37) | -162.9% |
| DDM - Multi | 6.77 - 11.30 | 8.51 | -79.7% |
| Market Cap (mil) | 9,605.97 |
| Beta | 1.54 |
| Outstanding shares (mil) | 229.15 |
| Enterprise Value (mil) | 12,888.04 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.34% |
| Cost of Debt | 5.00% |
| WACC | 9.24% |