As of 2025-07-20, the Intrinsic Value of ZHEJIANG NARADA POWER SOURCE Co Ltd (300068.SZ) is 26.23 CNY. This 300068.SZ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 15.08 CNY, the upside of ZHEJIANG NARADA POWER SOURCE Co Ltd is 73.90%.
The range of the Intrinsic Value is 16.77 - 41.36 CNY
Based on its market price of 15.08 CNY and our intrinsic valuation, ZHEJIANG NARADA POWER SOURCE Co Ltd (300068.SZ) is undervalued by 73.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (883.04) - (177.55) | (284.80) | -1988.6% |
| DCF (Growth 10y) | (142.79) - (579.18) | (210.02) | -1492.7% |
| DCF (EBITDA 5y) | 16.77 - 41.36 | 26.23 | 73.9% |
| DCF (EBITDA 10y) | 240.95 - 417.57 | 309.78 | 1954.2% |
| Fair Value | -10.28 - -10.28 | -10.28 | -168.15% |
| P/E | (33.87) - (33.75) | (34.12) | -326.2% |
| EV/EBITDA | (35.17) - (31.67) | (34.04) | -325.7% |
| EPV | (35.16) - (44.51) | (39.84) | -364.2% |
| DDM - Stable | (19.11) - (111.16) | (65.13) | -531.9% |
| DDM - Multi | 2.71 - 12.81 | 4.57 | -69.7% |
| Market Cap (mil) | 13,542.29 |
| Beta | 1.31 |
| Outstanding shares (mil) | 898.03 |
| Enterprise Value (mil) | 22,400.61 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.60% |
| Cost of Debt | 5.00% |
| WACC | 7.00% |