Intrinsic Value

The intrinsic value of Shandong Denghai Seeds Co Ltd (002041) under the Base Case is 6.03 CNY per share. Compared with the current market price of 8.46 CNY, the stock appears Overvalued by 29% .

The intrinsic value is calculated using the DCF method. The model assumes operating margin rises from 5.1% last year to 12% by 2033, above its five-year average of 10%. Revenue grows about 17% in 2026, then slows: about 9% a year on average over the next five years, about twice its five-year pace of 4%.

Do our valuations actually work? See backtest results .

Intrinsic Value
¥6.03
Overvaluation 29%
Intrinsic Value
Price ¥8.46
S

Shandong Denghai Seeds Co Ltd is valued in line with its history. A premium of this size has been typical over the past 5 years.

Monitor Shandong Denghai Seeds Co Ltd
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value ¥4.82
Get notified when the price drops into your buy zone
Current Price ¥8.46
Intrinsic Value ¥6.03
Margin of Safety 20% ¥4.82
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to Shandong Denghai Seeds Co Ltd

Fundamental Analysis

What Shandong Denghai Seeds Does

Food Products Consumer Staples

Shandong Denghai Seeds Co Ltd develops, produces, processes, and sells crop seeds in China, with a strong focus on corn seed. It also works on breeding new seed varieties and supports the commercialization of those varieties through testing, multiplication, and distribution. In plain terms, it turns plant genetics into packaged seed that farmers can plant.

Headquarters
China CN
Employees
716
IPO date
Apr 18, 2005
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
Shandong Denghai Seeds Co Ltd

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one Shandong Denghai Seeds Co Ltd stock?

The intrinsic value for Shandong Denghai Seeds Co Ltd (002041) under the Base Case is 6.03 CNY.

Is Shandong Denghai Seeds Co Ltd stock undervalued or overvalued?

Compared with the current market price of 8.46 CNY, the stock appears Overvalued by 29% .

Back to Top