As of 2026-05-26, the Intrinsic Value of Yongxing Special Materials Technology Co Ltd (002756.SZ) is 42.62 CNY. This 002756.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 66.42 CNY, the upside of Yongxing Special Materials Technology Co Ltd is -35.80%.
The range of the Intrinsic Value is 34.30 - 59.29 CNY
Based on its market price of 66.42 CNY and our intrinsic valuation, Yongxing Special Materials Technology Co Ltd (002756.SZ) is overvalued by 35.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.30 - 59.29 | 42.62 | -35.8% |
| DCF (Growth 10y) | 41.58 - 70.25 | 51.22 | -22.9% |
| DCF (EBITDA 5y) | 73.72 - 101.82 | 89.19 | 34.3% |
| DCF (EBITDA 10y) | 74.52 - 108.84 | 92.12 | 38.7% |
| Fair Value | 44.48 - 44.48 | 44.48 | -33.04% |
| P/E | 27.26 - 55.15 | 38.04 | -42.7% |
| EV/EBITDA | 30.96 - 61.33 | 45.06 | -32.2% |
| EPV | 23.64 - 28.22 | 25.93 | -61.0% |
| DDM - Stable | 13.98 - 36.00 | 24.99 | -62.4% |
| DDM - Multi | 28.97 - 56.27 | 38.08 | -42.7% |
| Market Cap (mil) | 35,807.02 |
| Beta | 1.48 |
| Outstanding shares (mil) | 539.10 |
| Enterprise Value (mil) | 32,111.32 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.18% |
| Cost of Debt | 5.00% |
| WACC | 10.09% |