As of 2025-06-03, the Intrinsic Value of Hebei Jianxin Chemical Co Ltd (300107.SZ) is 2.15 CNY. This 300107.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.89 CNY, the upside of Hebei Jianxin Chemical Co Ltd is -72.70%.
The range of the Intrinsic Value is 1.65 - 3.39 CNY
Based on its market price of 7.89 CNY and our intrinsic valuation, Hebei Jianxin Chemical Co Ltd (300107.SZ) is overvalued by 72.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.65 - 3.39 | 2.15 | -72.7% |
| DCF (Growth 10y) | 2.03 - 4.10 | 2.63 | -66.6% |
| DCF (EBITDA 5y) | 5.40 - 8.70 | 6.65 | -15.8% |
| DCF (EBITDA 10y) | 4.83 - 8.31 | 6.13 | -22.3% |
| Fair Value | 0.57 - 0.57 | 0.57 | -92.76% |
| P/E | 0.82 - 1.67 | 1.18 | -85.0% |
| EV/EBITDA | (0.24) - 3.95 | 1.73 | -78.0% |
| EPV | (1.52) - (2.08) | (1.80) | -122.8% |
| DDM - Stable | 0.20 - 0.63 | 0.42 | -94.7% |
| DDM - Multi | 1.25 - 3.08 | 1.78 | -77.4% |
| Market Cap (mil) | 4,438.76 |
| Beta | 1.42 |
| Outstanding shares (mil) | 562.58 |
| Enterprise Value (mil) | 4,286.44 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.59% |
| Cost of Debt | 5.00% |
| WACC | 9.49% |