What is the intrinsic value of 300070.SZ?

As of 2026-04-03, the Intrinsic Value of Beijing Originwater Technology Co Ltd (300070.SZ) is 2.45 CNY. This 300070.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.88 CNY, the upside of Beijing Originwater Technology Co Ltd is -36.70%.

The range of the Intrinsic Value is (1.97) - 28.60 CNY

Is 300070.SZ undervalued or overvalued?

Based on its market price of 3.88 CNY and our intrinsic valuation, Beijing Originwater Technology Co Ltd (300070.SZ) is overvalued by 36.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(1.97) - 28.60	2.45	-36.7%
DCF (Growth 10y)	4.68 - 62.25	13.03	235.9%
DCF (EBITDA 5y)	4.45 - 9.73	5.36	38.2%
DCF (EBITDA 10y)	6.37 - 12.43	7.59	95.6%
Fair Value	0.03 - 0.03	0.03	-99.22%
P/E	0.10 - 2.51	1.12	-71.1%
EV/EBITDA	(5.91) - (1.71)	(4.66)	-220.1%
EPV	(11.65) - (12.23)	(11.94)	-407.7%
DDM - Stable	0.05 - 0.14	0.10	-97.5%
DDM - Multi	29.53 - 34.72	31.35	708.0%