What is the intrinsic value of 002773.SZ?

As of 2026-05-22, the Intrinsic Value of Chengdu Kanghong Pharmaceutical Group Co Ltd (002773.SZ) is 28.12 CNY. This 002773.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.66 CNY, the upside of Chengdu Kanghong Pharmaceutical Group Co Ltd is 29.80%.

The range of the Intrinsic Value is 22.14 - 43.58 CNY

Is 002773.SZ undervalued or overvalued?

Based on its market price of 21.66 CNY and our intrinsic valuation, Chengdu Kanghong Pharmaceutical Group Co Ltd (002773.SZ) is undervalued by 29.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	22.14 - 43.58	28.12	29.8%
DCF (Growth 10y)	26.04 - 51.82	33.29	53.7%
DCF (EBITDA 5y)	30.67 - 57.72	37.74	74.2%
DCF (EBITDA 10y)	34.07 - 67.59	43.14	99.2%
Fair Value	29.05 - 29.05	29.05	34.10%
P/E	21.41 - 28.19	23.26	7.4%
EV/EBITDA	22.03 - 42.22	25.61	18.2%
EPV	17.15 - 22.55	19.85	-8.4%
DDM - Stable	9.26 - 30.88	20.07	-7.3%
DDM - Multi	12.57 - 33.77	18.46	-14.8%