What is the intrinsic value of 002709.SZ?

As of 2026-05-31, the Intrinsic Value of Guangzhou Tinci Materials Technology Co Ltd (002709.SZ) is 40.04 CNY. This 002709.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.03 CNY, the upside of Guangzhou Tinci Materials Technology Co Ltd is -23.00%.

The range of the Intrinsic Value is 29.88 - 60.43 CNY

Is 002709.SZ undervalued or overvalued?

Based on its market price of 52.03 CNY and our intrinsic valuation, Guangzhou Tinci Materials Technology Co Ltd (002709.SZ) is overvalued by 23.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	29.88 - 60.43	40.04	-23.0%
DCF (Growth 10y)	93.72 - 194.03	127.13	144.3%
DCF (EBITDA 5y)	128.98 - 210.52	171.95	230.5%
DCF (EBITDA 10y)	257.89 - 459.86	357.54	587.2%
Fair Value	35.16 - 35.16	35.16	-32.43%
P/E	45.65 - 55.74	50.19	-3.5%
EV/EBITDA	32.66 - 48.62	40.29	-22.6%
EPV	(1.83) - (2.21)	(2.02)	-103.9%
DDM - Stable	10.31 - 26.48	18.39	-64.6%
DDM - Multi	46.32 - 93.05	61.92	19.0%