As of 2025-06-02, the Intrinsic Value of Beijing Highlander Digital Technology Co Ltd (300065.SZ) is 10.50 CNY. This 300065.SZ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 18.34 CNY, the upside of Beijing Highlander Digital Technology Co Ltd is -42.80%.
The range of the Intrinsic Value is 7.82 - 13.91 CNY
Based on its market price of 18.34 CNY and our intrinsic valuation, Beijing Highlander Digital Technology Co Ltd (300065.SZ) is overvalued by 42.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (8.60) - (4.31) | (5.69) | -131.0% |
| DCF (Growth 10y) | (3.57) - (6.07) | (4.39) | -124.0% |
| DCF (EBITDA 5y) | 7.82 - 13.91 | 10.50 | -42.8% |
| DCF (EBITDA 10y) | 15.83 - 31.47 | 22.46 | 22.5% |
| Fair Value | 0.28 - 0.28 | 0.28 | -98.46% |
| P/E | 1.84 - 2.63 | 2.07 | -88.7% |
| EV/EBITDA | 0.19 - 3.53 | 1.77 | -90.4% |
| EPV | (1.73) - (2.26) | (1.99) | -110.9% |
| DDM - Stable | 0.45 - 1.24 | 0.85 | -95.4% |
| DDM - Multi | 2.57 - 5.47 | 3.50 | -80.9% |
| Market Cap (mil) | 13,213.79 |
| Beta | 1.69 |
| Outstanding shares (mil) | 720.49 |
| Enterprise Value (mil) | 13,092.92 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.39% |
| Cost of Debt | 5.00% |
| WACC | 10.32% |