As of 2025-07-10, the Intrinsic Value of Edan Instruments Inc (300206.SZ) is 6.05 CNY. This 300206.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.08 CNY, the upside of Edan Instruments Inc is -49.90%.
The range of the Intrinsic Value is 5.28 - 7.32 CNY
Based on its market price of 12.08 CNY and our intrinsic valuation, Edan Instruments Inc (300206.SZ) is overvalued by 49.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.28 - 7.32 | 6.05 | -49.9% |
| DCF (Growth 10y) | 6.35 - 8.81 | 7.28 | -39.7% |
| DCF (EBITDA 5y) | 13.12 - 17.41 | 15.85 | 31.2% |
| DCF (EBITDA 10y) | 12.91 - 18.26 | 15.96 | 32.1% |
| Fair Value | 8.14 - 8.14 | 8.14 | -32.64% |
| P/E | 7.47 - 12.56 | 10.70 | -11.4% |
| EV/EBITDA | 6.08 - 11.44 | 8.68 | -28.2% |
| EPV | 3.93 - 4.46 | 4.19 | -65.3% |
| DDM - Stable | 1.98 - 4.24 | 3.11 | -74.3% |
| DDM - Multi | 3.24 - 5.48 | 4.08 | -66.2% |
| Market Cap (mil) | 7,002.29 |
| Beta | 1.35 |
| Outstanding shares (mil) | 579.66 |
| Enterprise Value (mil) | 5,899.18 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.21% |
| Cost of Debt | 5.00% |
| WACC | 11.19% |