As of 2025-07-23, the Intrinsic Value of Wuhan Huazhong Numerical Control Co Ltd (300161.SZ) is 87.69 CNY. This 300161.SZ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 27.40 CNY, the upside of Wuhan Huazhong Numerical Control Co Ltd is 220.00%.
The range of the Intrinsic Value is 71.79 - 119.10 CNY
Based on its market price of 27.40 CNY and our intrinsic valuation, Wuhan Huazhong Numerical Control Co Ltd (300161.SZ) is undervalued by 220.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (76.66) - (40.97) | (52.28) | -290.8% |
| DCF (Growth 10y) | (16.83) - (14.76) | (16.32) | -159.6% |
| DCF (EBITDA 5y) | 71.79 - 119.10 | 87.69 | 220.0% |
| DCF (EBITDA 10y) | 146.40 - 263.03 | 186.62 | 581.1% |
| Fair Value | -1.13 - -1.13 | -1.13 | -104.12% |
| P/E | (6.52) - (7.04) | (7.61) | -127.8% |
| EV/EBITDA | (8.08) - 33.82 | 11.32 | -58.7% |
| EPV | (20.38) - (24.52) | (22.45) | -181.9% |
| DDM - Stable | (1.58) - (4.10) | (2.84) | -110.4% |
| DDM - Multi | 14.22 - 29.39 | 19.25 | -29.7% |
| Market Cap (mil) | 5,444.38 |
| Beta | 2.17 |
| Outstanding shares (mil) | 198.70 |
| Enterprise Value (mil) | 6,374.93 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.47% |
| Cost of Debt | 5.00% |
| WACC | 9.84% |