As of 2025-07-06, the Intrinsic Value of Shandong Ruifeng Chemical Co Ltd (300243.SZ) is 12.66 CNY. This 300243.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.93 CNY, the upside of Shandong Ruifeng Chemical Co Ltd is 15.90%.
The range of the Intrinsic Value is 8.74 - 21.39 CNY
Based on its market price of 10.93 CNY and our intrinsic valuation, Shandong Ruifeng Chemical Co Ltd (300243.SZ) is undervalued by 15.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.74 - 21.39 | 12.66 | 15.9% |
| DCF (Growth 10y) | 13.97 - 31.39 | 19.42 | 77.6% |
| DCF (EBITDA 5y) | 35.56 - 60.58 | 41.00 | 275.1% |
| DCF (EBITDA 10y) | 38.65 - 69.93 | 46.33 | 323.9% |
| Fair Value | 0.28 - 0.28 | 0.28 | -97.42% |
| P/E | 2.17 - 10.46 | 6.23 | -43.0% |
| EV/EBITDA | 3.10 - 11.40 | 7.34 | -32.8% |
| EPV | (4.03) - (4.41) | (4.22) | -138.6% |
| DDM - Stable | 0.41 - 1.09 | 0.75 | -93.1% |
| DDM - Multi | 10.60 - 18.84 | 13.33 | 21.9% |
| Market Cap (mil) | 3,406.50 |
| Beta | 1.21 |
| Outstanding shares (mil) | 311.67 |
| Enterprise Value (mil) | 4,231.98 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.10% |
| Cost of Debt | 5.00% |
| WACC | 9.63% |