EN DE

Shenzhen Silver Basis Technology Co (002786) Fair Value & Analysis

Industrials · CN · Market cap 4.1B CNY

SS Shenzhen Silver Basis Technology Co 002786 · SHE
Price¥7.79
Fair Value¥4.11
Upside-47.2%
Quality43/100
Watch Shenzhen Silver Basis Technology Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -1.4% net margin
High debt · generates free cash flow
Trails peers (3/12)
Narrow moat 17/100
Evidence: High Range ¥2.76 – ¥6.40 Share as image

Fair value as of: Aug 13, 2026

From 11 valuation models · updated today

Fair value updated Aug 13, 2026, revised from ¥0.7300 to ¥4.11 (+463.0%) since Jul 22, 2026. Share price +2.6% over the past month.

Below-average quality, and screening another 47% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥6.40). The favourable scenario is already priced in.
  • Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (¥2.76 to ¥6.40) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥20.20 ¥4.86 Fair Value ¥4.11 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ¥4.86 – ¥20.20 · fair‑value band ¥2.76 – ¥6.40 · the ¥7.79 price screens above the ¥4.11 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Shenzhen Silver Basis Technology Co (002786) currently trades at ¥7.79, while our model-based Fair Value estimate is ¥4.11, implying the stock looks roughly 47.2% overvalued today. The Quality Score stands at 43/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Shenzhen Silver Basis Technology Co generated revenue of 2.3B CNY at a net margin of -1.4%. Revenue grew 6.0% year over year. It earns a return on equity of -32.7%. Net debt stands at 519M CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥2.76 (bear case) to ¥6.40 (bull case); at ¥7.79, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 30% below its 52-week high and 14% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -59% fair-value upside, at -47%, 002786 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (¥0.1400 to ¥2.58). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ¥0.5600 ¥0.8600 ¥1.36 80
Rev-Margin DCF ¥0.0700 ¥0.1600 ¥0.2900 74
Gordon GGM ¥0.4400 ¥0.4800 ¥0.5400 70
All 11 models by family
DCF Models
FCF DCF ¥0.5200 ¥0.8300 ¥1.40 38
5Y Revenue Exit ¥0.0700 ¥0.1400 ¥0.2500 39
5Y EBITDA Exit ¥1.13 ¥1.98 ¥3.10 41
10Y Revenue Exit ¥0.2400 ¥0.3100 ¥0.3800 36
10Y EBITDA Exit ¥0.8800 ¥1.42 ¥2.01 37
Dividend Discount
Gordon GGM ¥0.4400 ¥0.4800 ¥0.5400 70
DDM Multi-Stage ¥0.4400 ¥0.5400 ¥0.6800 61
Multiples
EV/EBITDA ¥1.85 ¥2.58 ¥3.31 54
Asset-Based
NCAV (Graham) ¥0.1800 ¥0.2400 ¥0.3700 50
Growth DCF
Growth DCF ¥0.5600 ¥0.8600 ¥1.36 80
Rev-Margin DCF ¥0.0700 ¥0.1600 ¥0.2900 74

Widest divergence: Multiples (¥2.58) versus Growth DCF (¥0.1600). Highest evidence: Growth DCF (80).

Notify me when 002786 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 2.3B CNY
Revenue growth (YoY) +6.0%
Net margin -1.4%
Return on equity -32.7%
Free cash flow 45.9M CNY FY2025
Operating margin 7.2%
More key figures
EPS (TTM) ¥-0.0700
Net debt 519M CNY FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 43/100

Of which business quality 39 · Market factors (momentum, volatility) 30

Profitability 15
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 27
Earnings quality: real cash, not paper profit
Fin. Strength 3
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 46
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 17
Distance to the 52-week high (market factor)
Net Issuance 80
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Shenzhen Silver Basis Technology Co., Ltd. provides precision die and molds in China and internationally. The company offers hi-end equipment, such as flight simulator, semi-conductor machine, SMT machine, service robot; automotive products, including checking fixtures and gauges, functional modules, and tooling; precision molding, telecom device, …

Full company description

Shenzhen Silver Basis Technology Co., Ltd. provides precision die and molds in China and internationally. The company offers hi-end equipment, such as flight simulator, semi-conductor machine, SMT machine, service robot; automotive products, including checking fixtures and gauges, functional modules, and tooling; precision molding, telecom device, automotive device, and consumer electric; automotive components; and metal products. It also provides BTT measuring and testing, such as mold frame processing line, pad printing machine, injection molding inspection workstation, mold frame automated processing line; and BHRT hot-runner technology, hot runner system, and medical product hot runner. The company was founded in 1993 and is headquartered in Shenzhen, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shenzhen Silver Basis Technology Co reported revenue of ¥2.3B in FY2025 versus ¥2.7B in FY2021, a compound −3.7%/yr. Reported net income was −¥63.2M in FY2025.

Growth Quality 24/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
2.3B CNY
Latest YoY
+3.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−3.9%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−6.6%
Avg. growth/yr (14Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.2%
Revenue −3.7%/yr
FY21 ¥2.7B
FY22 ¥2.6B
FY23 ¥2.3B
FY24 ¥2.2B
FY25 ¥2.3B
Net income
FY21 −¥586M
FY22 −¥258M
FY23 ¥245M
FY24 −¥272M
FY25 −¥63.2M

002786 screens 47% overvalued. Compare with Carpenter Technology Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Shenzhen Silver Basis Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/002786

Peer Group

Metal Fabrication · 251 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 43 · Below median
Fair Value upside −47% · Below median
Return on assets 1% · Below median
Net margin (TTM) -1% · Bottom 25%
Operating margin (TTM) 7% · Above median
Revenue growth 6% · Below median
Debt / equity 1.81× · Higher than 75% of peers

Valuation Multiples vs Metal Fabrication median · lower = cheaper

P/B 3.36× · Pricier than 75% of peers
P/S (TTM) 0.26× · Cheaper than 75% of peers
P/FCF 13.3× · Pricier than 75% of peers
EV/EBITDA 6.0× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 30 · sector 34
PAST 0 · sector 18
HEALTH 10 · sector 95
DIVIDEND 0 · sector 25

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Metal Fabrication stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Compare Shenzhen Silver Basis Technology Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Shenzhen Silver Basis Technology Co (002786) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥4.11 versus a price of ¥7.79, about −47% (overvalued).
What is the fair value of 002786?
Our model-based fair value for Shenzhen Silver Basis Technology Co is ¥4.11 (as of Aug 13, 2026), built from audited fundamentals. The current price is ¥7.79.
What is the quality score of 002786?
Shenzhen Silver Basis Technology Co has a Quality Score of 43/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Shenzhen Silver Basis Technology Co (002786)?
Shenzhen Silver Basis Technology Co reported trailing-twelve-month revenue of about 2.3B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 002786?
The net profit margin of Shenzhen Silver Basis Technology Co is about -1.4%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Shenzhen Silver Basis Technology Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.