As of 2025-07-19, the Intrinsic Value of Shenzhen Desay Battery Technology Co Ltd (000049.SZ) is 74.33 CNY. This 000049.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.66 CNY, the upside of Shenzhen Desay Battery Technology Co Ltd is 228.00%.
The range of the Intrinsic Value is 49.76 - 139.69 CNY
Based on its market price of 22.66 CNY and our intrinsic valuation, Shenzhen Desay Battery Technology Co Ltd (000049.SZ) is undervalued by 228.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.76 - 139.69 | 74.33 | 228.0% |
| DCF (Growth 10y) | 81.71 - 214.39 | 118.18 | 421.5% |
| DCF (EBITDA 5y) | 92.24 - 232.57 | 150.02 | 562.0% |
| DCF (EBITDA 10y) | 112.06 - 277.36 | 177.95 | 685.3% |
| Fair Value | 5.43 - 5.43 | 5.43 | -76.03% |
| P/E | 18.21 - 27.99 | 22.88 | 1.0% |
| EV/EBITDA | 3.10 - 52.90 | 27.21 | 20.1% |
| EPV | (24.86) - (31.42) | (28.14) | -224.2% |
| DDM - Stable | 9.22 - 31.83 | 20.53 | -9.4% |
| DDM - Multi | 54.56 - 139.71 | 77.75 | 243.1% |
| Market Cap (mil) | 8,715.94 |
| Beta | 1.36 |
| Outstanding shares (mil) | 384.64 |
| Enterprise Value (mil) | 11,722.05 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.66% |
| Cost of Debt | 5.00% |
| WACC | 6.52% |