As of 2025-07-15, the Intrinsic Value of Yantai LongYuan Power Technology Co Ltd (300105.SZ) is 6.56 CNY. This 300105.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.87 CNY, the upside of Yantai LongYuan Power Technology Co Ltd is -16.60%.
The range of the Intrinsic Value is 5.07 - 10.01 CNY
Based on its market price of 7.87 CNY and our intrinsic valuation, Yantai LongYuan Power Technology Co Ltd (300105.SZ) is overvalued by 16.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.07 - 10.01 | 6.56 | -16.6% |
| DCF (Growth 10y) | 8.17 - 17.43 | 10.97 | 39.4% |
| DCF (EBITDA 5y) | 18.45 - 25.07 | 21.56 | 174.0% |
| DCF (EBITDA 10y) | 21.92 - 34.41 | 27.46 | 248.9% |
| Fair Value | 4.51 - 4.51 | 4.51 | -42.70% |
| P/E | 6.51 - 8.54 | 7.15 | -9.1% |
| EV/EBITDA | 4.65 - 7.56 | 5.81 | -26.2% |
| EPV | 1.27 - 1.26 | 1.27 | -83.9% |
| DDM - Stable | 1.21 - 3.62 | 2.42 | -69.3% |
| DDM - Multi | 4.97 - 12.12 | 7.12 | -9.5% |
| Market Cap (mil) | 4,059.42 |
| Beta | 1.62 |
| Outstanding shares (mil) | 515.81 |
| Enterprise Value (mil) | 3,383.94 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.46% |
| Cost of Debt | 5.00% |
| WACC | 10.39% |