300172.SZ
CEC Environmental Protection Co Ltd
Price:  
5.76 
CNY
Volume:  
40,287,536.00
China | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

300172.SZ Intrinsic Value

-35.70 %
Upside

What is the intrinsic value of 300172.SZ?

As of 2025-07-10, the Intrinsic Value of CEC Environmental Protection Co Ltd (300172.SZ) is 3.70 CNY. This 300172.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.76 CNY, the upside of CEC Environmental Protection Co Ltd is -35.70%.

The range of the Intrinsic Value is 2.44 - 8.58 CNY

Is 300172.SZ undervalued or overvalued?

Based on its market price of 5.76 CNY and our intrinsic valuation, CEC Environmental Protection Co Ltd (300172.SZ) is overvalued by 35.70%.

5.76 CNY
Stock Price
3.70 CNY
Intrinsic Value
Intrinsic Value Details

300172.SZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.44 - 8.58 3.70 -35.7%
DCF (Growth 10y) 3.24 - 10.99 4.84 -15.9%
DCF (EBITDA 5y) 4.37 - 8.39 5.60 -2.8%
DCF (EBITDA 10y) 4.78 - 9.55 6.26 8.7%
Fair Value 0.53 - 0.53 0.53 -90.79%
P/E 2.02 - 4.45 2.80 -51.4%
EV/EBITDA 1.72 - 3.57 2.30 -60.1%
EPV 1.03 - 1.43 1.23 -78.7%
DDM - Stable 1.17 - 5.72 3.44 -40.2%
DDM - Multi 2.66 - 9.93 4.17 -27.6%

300172.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,897.85
Beta 1.11
Outstanding shares (mil) 676.71
Enterprise Value (mil) 3,882.34
Market risk premium 6.13%
Cost of Equity 8.02%
Cost of Debt 5.00%
WACC 7.93%