300093.SZ
Guangdong Golden Glass Technologies Ltd
Price:  
12.34 
CNY
Volume:  
3,557,704.00
China | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

300093.SZ Intrinsic Value

-667.80 %
Upside

What is the intrinsic value of 300093.SZ?

As of 2025-07-23, the Intrinsic Value of Guangdong Golden Glass Technologies Ltd (300093.SZ) is (70.07) CNY. This 300093.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.34 CNY, the upside of Guangdong Golden Glass Technologies Ltd is -667.80%.

The range of the Intrinsic Value is (156.08) - (48.95) CNY

Is 300093.SZ undervalued or overvalued?

Based on its market price of 12.34 CNY and our intrinsic valuation, Guangdong Golden Glass Technologies Ltd (300093.SZ) is overvalued by 667.80%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

12.34 CNY
Stock Price
(70.07) CNY
Intrinsic Value
Intrinsic Value Details

300093.SZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (156.08) - (48.95) (70.07) -667.8%
DCF (Growth 10y) (48.42) - (139.29) (66.57) -639.5%
DCF (EBITDA 5y) (55.15) - (84.64) (1,234.50) -123450.0%
DCF (EBITDA 10y) (52.66) - (81.97) (1,234.50) -123450.0%
Fair Value -19.38 - -19.38 -19.38 -257.08%
P/E (93.66) - (65.44) (84.71) -786.5%
EV/EBITDA (80.94) - (42.23) (66.97) -642.7%
EPV (55.90) - (77.41) (66.66) -640.2%
DDM - Stable (24.40) - (108.74) (66.57) -639.5%
DDM - Multi (21.17) - (79.61) (34.18) -377.0%

300093.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,665.44
Beta 2.45
Outstanding shares (mil) 216.00
Enterprise Value (mil) 4,938.79
Market risk premium 6.13%
Cost of Equity 11.16%
Cost of Debt 5.00%
WACC 8.26%