As of 2026-05-25, the Intrinsic Value of Goertek Inc (002241.SZ) is 29.80 CNY. This 002241.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.56 CNY, the upside of Goertek Inc is 16.60%.
The range of the Intrinsic Value is 22.92 - 42.77 CNY
Based on its market price of 25.56 CNY and our intrinsic valuation, Goertek Inc (002241.SZ) is undervalued by 16.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.92 - 42.77 | 29.80 | 16.6% |
| DCF (Growth 10y) | 28.62 - 50.75 | 36.39 | 42.4% |
| DCF (EBITDA 5y) | 79.99 - 120.13 | 106.84 | 318.0% |
| DCF (EBITDA 10y) | 69.51 - 113.17 | 95.36 | 273.1% |
| Fair Value | 28.02 - 28.02 | 28.02 | 9.64% |
| P/E | 25.51 - 40.17 | 31.89 | 24.8% |
| EV/EBITDA | 10.78 - 38.67 | 24.61 | -3.7% |
| EPV | (7.05) - (8.87) | (7.96) | -131.1% |
| DDM - Stable | 6.30 - 14.99 | 10.64 | -58.4% |
| DDM - Multi | 18.74 - 34.37 | 24.23 | -5.2% |
| Market Cap (mil) | 90,626.55 |
| Beta | 2.44 |
| Outstanding shares (mil) | 3,545.64 |
| Enterprise Value (mil) | 95,098.21 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.60% |
| Cost of Debt | 5.00% |
| WACC | 11.15% |