As of 2026-05-22, the Intrinsic Value of Luyang Energy-Saving Materials Co Ltd (002088.SZ) is 11.19 CNY. This 002088.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.07 CNY, the upside of Luyang Energy-Saving Materials Co Ltd is 23.40%.
The range of the Intrinsic Value is 9.39 - 14.13 CNY
Based on its market price of 9.07 CNY and our intrinsic valuation, Luyang Energy-Saving Materials Co Ltd (002088.SZ) is undervalued by 23.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.39 - 14.13 | 11.19 | 23.4% |
| DCF (Growth 10y) | 10.63 - 15.33 | 12.44 | 37.1% |
| DCF (EBITDA 5y) | 21.48 - 27.16 | 22.93 | 152.8% |
| DCF (EBITDA 10y) | 19.36 - 25.82 | 21.39 | 135.8% |
| Fair Value | 4.17 - 4.17 | 4.17 | -54.05% |
| P/E | 12.95 - 20.17 | 17.40 | 91.9% |
| EV/EBITDA | 11.04 - 13.19 | 11.92 | 31.4% |
| EPV | 6.31 - 7.72 | 7.01 | -22.7% |
| DDM - Stable | 2.91 - 6.13 | 4.52 | -50.1% |
| DDM - Multi | 10.14 - 14.65 | 11.86 | 30.8% |
| Market Cap (mil) | 4,654.00 |
| Beta | 1.59 |
| Outstanding shares (mil) | 513.12 |
| Enterprise Value (mil) | 4,422.29 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.12% |
| Cost of Debt | 5.00% |
| WACC | 11.10% |