As of 2026-05-21, the Intrinsic Value of Luxshare Precision Industry Co Ltd (002475.SZ) is 70.92 CNY. This 002475.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.07 CNY, the upside of Luxshare Precision Industry Co Ltd is 1.20%.
The range of the Intrinsic Value is 55.51 - 97.86 CNY
Based on its market price of 70.07 CNY and our intrinsic valuation, Luxshare Precision Industry Co Ltd (002475.SZ) is undervalued by 1.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.51 - 97.86 | 70.92 | 1.2% |
| DCF (Growth 10y) | 88.55 - 149.98 | 111.07 | 58.5% |
| DCF (EBITDA 5y) | 243.88 - 307.47 | 276.14 | 294.1% |
| DCF (EBITDA 10y) | 270.69 - 368.99 | 318.19 | 354.1% |
| Fair Value | 44.05 - 44.05 | 44.05 | -37.13% |
| P/E | 67.15 - 107.82 | 88.41 | 26.2% |
| EV/EBITDA | 51.65 - 67.31 | 61.88 | -11.7% |
| EPV | (4.20) - (3.83) | (4.02) | -105.7% |
| DDM - Stable | 14.68 - 32.14 | 23.41 | -66.6% |
| DDM - Multi | 58.37 - 98.41 | 73.21 | 4.5% |
| Market Cap (mil) | 510,528.62 |
| Beta | 1.88 |
| Outstanding shares (mil) | 7,285.98 |
| Enterprise Value (mil) | 553,401.70 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.44% |
| Cost of Debt | 5.00% |
| WACC | 11.21% |