What is the intrinsic value of 300145.SZ?

As of 2025-05-30, the Intrinsic Value of Nanfang Zhongjin Environment Co Ltd (300145.SZ) is 1.84 CNY. This 300145.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.48 CNY, the upside of Nanfang Zhongjin Environment Co Ltd is -47.10%.

The range of the Intrinsic Value is 1.18 - 3.32 CNY

Is 300145.SZ undervalued or overvalued?

Based on its market price of 3.48 CNY and our intrinsic valuation, Nanfang Zhongjin Environment Co Ltd (300145.SZ) is overvalued by 47.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.18 - 3.32	1.84	-47.1%
DCF (Growth 10y)	2.41 - 5.77	3.46	-0.6%
DCF (EBITDA 5y)	6.28 - 8.61	7.50	115.5%
DCF (EBITDA 10y)	6.25 - 9.39	7.78	123.7%
Fair Value	0.60 - 0.60	0.60	-82.85%
P/E	1.90 - 2.38	2.16	-38.1%
EV/EBITDA	1.32 - 3.42	2.40	-31.1%
EPV	(1.01) - (1.14)	(1.08)	-131.0%
DDM - Stable	0.72 - 1.91	1.31	-62.2%
DDM - Multi	1.79 - 3.75	2.43	-30.2%