As of 2025-05-19, the Intrinsic Value of Lu Thai Textile Co Ltd (000726.SZ) is 9.23 CNY. This 000726.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.41 CNY, the upside of Lu Thai Textile Co Ltd is 44.00%.
The range of the Intrinsic Value is 6.55 - 15.37 CNY
Based on its market price of 6.41 CNY and our intrinsic valuation, Lu Thai Textile Co Ltd (000726.SZ) is undervalued by 44.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.55 - 15.37 | 9.23 | 44.0% |
| DCF (Growth 10y) | 7.97 - 17.33 | 10.83 | 69.0% |
| DCF (EBITDA 5y) | 11.26 - 15.95 | 14.02 | 118.7% |
| DCF (EBITDA 10y) | 11.22 - 16.40 | 14.05 | 119.1% |
| Fair Value | 15.00 - 15.00 | 15.00 | 134.05% |
| P/E | 6.31 - 8.97 | 7.39 | 15.3% |
| EV/EBITDA | 5.78 - 9.56 | 7.25 | 13.1% |
| EPV | 1.04 - 1.62 | 1.33 | -79.2% |
| DDM - Stable | 4.43 - 12.20 | 8.32 | 29.8% |
| DDM - Multi | 5.31 - 10.73 | 7.04 | 9.8% |
| Market Cap (mil) | 5,238.96 |
| Beta | 1.00 |
| Outstanding shares (mil) | 817.31 |
| Enterprise Value (mil) | 6,090.28 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.95% |
| Cost of Debt | 5.00% |
| WACC | 8.02% |