As of 2025-07-08, the Intrinsic Value of Jiangnan Mould & Plastic Technology Co Ltd (000700.SZ) is 11.03 CNY. This 000700.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.43 CNY, the upside of Jiangnan Mould & Plastic Technology Co Ltd is 48.50%.
The range of the Intrinsic Value is 8.19 - 16.42 CNY
Based on its market price of 7.43 CNY and our intrinsic valuation, Jiangnan Mould & Plastic Technology Co Ltd (000700.SZ) is undervalued by 48.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.19 - 16.42 | 11.03 | 48.5% |
| DCF (Growth 10y) | 14.39 - 27.06 | 18.80 | 153.0% |
| DCF (EBITDA 5y) | 50.80 - 68.45 | 54.90 | 638.9% |
| DCF (EBITDA 10y) | 56.16 - 81.38 | 63.21 | 750.7% |
| Fair Value | 3.43 - 3.43 | 3.43 | -53.80% |
| P/E | 16.79 - 23.26 | 19.43 | 161.5% |
| EV/EBITDA | 7.70 - 13.78 | 10.18 | 37.0% |
| EPV | (0.60) - (0.45) | (0.53) | -107.1% |
| DDM - Stable | 4.53 - 10.71 | 7.62 | 2.6% |
| DDM - Multi | 17.49 - 30.50 | 22.09 | 197.3% |
| Market Cap (mil) | 6,820.89 |
| Beta | 1.39 |
| Outstanding shares (mil) | 918.02 |
| Enterprise Value (mil) | 7,923.58 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.18% |
| Cost of Debt | 5.00% |
| WACC | 9.47% |