What is the intrinsic value of 300182.SZ?

As of 2025-05-19, the Intrinsic Value of Beijing Jetsen Technology Co Ltd (300182.SZ) is 2.14 CNY. This 300182.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.22 CNY, the upside of Beijing Jetsen Technology Co Ltd is -59.00%.

The range of the Intrinsic Value is 1.64 - 3.06 CNY

Is 300182.SZ undervalued or overvalued?

Based on its market price of 5.22 CNY and our intrinsic valuation, Beijing Jetsen Technology Co Ltd (300182.SZ) is overvalued by 59.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.64 - 3.06	2.14	-59.0%
DCF (Growth 10y)	2.43 - 4.33	3.10	-40.5%
DCF (EBITDA 5y)	22.23 - 31.57	26.68	411.2%
DCF (EBITDA 10y)	17.38 - 27.15	21.85	318.6%
Fair Value	2.37 - 2.37	2.37	-54.66%
P/E	4.11 - 5.81	5.16	-1.2%
EV/EBITDA	3.99 - 17.84	10.79	106.7%
EPV	(3.11) - (3.77)	(3.44)	-165.9%
DDM - Stable	0.64 - 1.50	1.07	-79.5%
DDM - Multi	1.83 - 3.30	2.35	-55.0%