As of 2025-07-04, the Intrinsic Value of FAWER Automotive Parts Ltd Co (000030.SZ) is 15.31 CNY. This 000030.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.86 CNY, the upside of FAWER Automotive Parts Ltd Co is 161.20%.
The range of the Intrinsic Value is 11.04 - 24.97 CNY
Based on its market price of 5.86 CNY and our intrinsic valuation, FAWER Automotive Parts Ltd Co (000030.SZ) is undervalued by 161.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.04 - 24.97 | 15.31 | 161.2% |
| DCF (Growth 10y) | 16.94 - 36.66 | 23.02 | 292.9% |
| DCF (EBITDA 5y) | 20.06 - 31.80 | 26.53 | 352.8% |
| DCF (EBITDA 10y) | 25.32 - 41.66 | 33.76 | 476.2% |
| Fair Value | 1.94 - 1.94 | 1.94 | -66.85% |
| P/E | 7.44 - 15.56 | 11.10 | 89.5% |
| EV/EBITDA | 3.69 - 13.35 | 8.10 | 38.3% |
| EPV | (2.70) - (3.27) | (2.99) | -150.9% |
| DDM - Stable | 2.92 - 8.11 | 5.52 | -5.9% |
| DDM - Multi | 13.21 - 27.24 | 17.67 | 201.5% |
| Market Cap (mil) | 10,206.01 |
| Beta | 1.26 |
| Outstanding shares (mil) | 1,741.64 |
| Enterprise Value (mil) | 11,481.16 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.31% |
| Cost of Debt | 5.00% |
| WACC | 9.00% |