As of 2025-08-07, the Intrinsic Value of Ningbo Shuanglin Auto Parts Co Ltd (300100.SZ) is 25.25 CNY. This 300100.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.90 CNY, the upside of Ningbo Shuanglin Auto Parts Co Ltd is -47.30%.
The range of the Intrinsic Value is 18.19 - 40.52 CNY
Based on its market price of 47.90 CNY and our intrinsic valuation, Ningbo Shuanglin Auto Parts Co Ltd (300100.SZ) is overvalued by 47.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.19 - 40.52 | 25.25 | -47.3% |
| DCF (Growth 10y) | 28.15 - 59.63 | 38.17 | -20.3% |
| DCF (EBITDA 5y) | 49.68 - 86.10 | 63.47 | 32.5% |
| DCF (EBITDA 10y) | 59.88 - 109.44 | 78.50 | 63.9% |
| Fair Value | 25.30 - 25.30 | 25.30 | -47.18% |
| P/E | 22.36 - 33.50 | 27.68 | -42.2% |
| EV/EBITDA | 13.38 - 23.32 | 16.24 | -66.1% |
| EPV | (1.09) - (0.85) | (0.97) | -102.0% |
| DDM - Stable | 8.19 - 22.34 | 15.26 | -68.1% |
| DDM - Multi | 20.34 - 43.25 | 27.68 | -42.2% |
| Market Cap (mil) | 27,397.84 |
| Beta | 2.04 |
| Outstanding shares (mil) | 571.98 |
| Enterprise Value (mil) | 28,503.99 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.36% |
| Cost of Debt | 5.00% |
| WACC | 9.98% |