As of 2025-05-16, the Intrinsic Value of DOUSHEN BEIJING EDUCATION &TECHNOLOGY INC (300010.SZ) is 3.46 CNY. This 300010.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.14 CNY, the upside of DOUSHEN BEIJING EDUCATION &TECHNOLOGY INC is -51.60%.
The range of the Intrinsic Value is 2.49 - 5.96 CNY
Based on its market price of 7.14 CNY and our intrinsic valuation, DOUSHEN BEIJING EDUCATION &TECHNOLOGY INC (300010.SZ) is overvalued by 51.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.49 - 5.96 | 3.46 | -51.6% |
| DCF (Growth 10y) | 5.21 - 12.98 | 7.38 | 3.4% |
| DCF (EBITDA 5y) | 12.49 - 20.25 | 16.96 | 137.5% |
| DCF (EBITDA 10y) | 19.11 - 34.16 | 27.13 | 280.0% |
| Fair Value | 0.37 - 0.37 | 0.37 | -94.84% |
| P/E | 2.91 - 4.81 | 3.58 | -49.9% |
| EV/EBITDA | 2.24 - 3.97 | 3.16 | -55.8% |
| EPV | (0.28) - (0.46) | (0.37) | -105.2% |
| DDM - Stable | 0.69 - 2.28 | 1.48 | -79.2% |
| DDM - Multi | 3.60 - 9.25 | 5.18 | -27.4% |
| Market Cap (mil) | 14,755.60 |
| Beta | 0.91 |
| Outstanding shares (mil) | 2,066.61 |
| Enterprise Value (mil) | 14,181.06 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.20% |
| Cost of Debt | 5.00% |
| WACC | 9.13% |