300171.SZ
Shanghai Tofflon Science and Technology Co Ltd
Price:  
13.14 
CNY
Volume:  
9,632,694.00
China | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

300171.SZ Intrinsic Value

-17.20 %
Upside

What is the intrinsic value of 300171.SZ?

As of 2025-07-10, the Intrinsic Value of Shanghai Tofflon Science and Technology Co Ltd (300171.SZ) is 10.88 CNY. This 300171.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.14 CNY, the upside of Shanghai Tofflon Science and Technology Co Ltd is -17.20%.

The range of the Intrinsic Value is 9.14 - 14.31 CNY

Is 300171.SZ undervalued or overvalued?

Based on its market price of 13.14 CNY and our intrinsic valuation, Shanghai Tofflon Science and Technology Co Ltd (300171.SZ) is overvalued by 17.20%.

13.14 CNY
Stock Price
10.88 CNY
Intrinsic Value
Intrinsic Value Details

300171.SZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.14 - 14.31 10.88 -17.2%
DCF (Growth 10y) 15.79 - 27.84 19.87 51.2%
DCF (EBITDA 5y) 40.85 - 59.80 53.45 306.8%
DCF (EBITDA 10y) 46.64 - 76.15 64.00 387.1%
Fair Value 4.88 - 4.88 4.88 -62.84%
P/E 6.95 - 14.51 10.75 -18.2%
EV/EBITDA 7.06 - 18.06 12.22 -7.0%
EPV 3.87 - 4.13 4.00 -69.6%
DDM - Stable 1.31 - 3.31 2.31 -82.4%
DDM - Multi 12.02 - 21.91 15.38 17.0%

300171.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,063.01
Beta 1.81
Outstanding shares (mil) 765.83
Enterprise Value (mil) 7,675.08
Market risk premium 6.13%
Cost of Equity 10.87%
Cost of Debt 5.00%
WACC 10.82%