As of 2025-07-23, the Intrinsic Value of Acrel Co LTD (300286.SZ) is 11.72 CNY. This 300286.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.15 CNY, the upside of Acrel Co LTD is -49.40%.
The range of the Intrinsic Value is 9.47 - 15.79 CNY
Based on its market price of 23.15 CNY and our intrinsic valuation, Acrel Co LTD (300286.SZ) is overvalued by 49.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.47 - 15.79 | 11.72 | -49.4% |
| DCF (Growth 10y) | 14.42 - 24.23 | 17.93 | -22.5% |
| DCF (EBITDA 5y) | 36.03 - 47.46 | 41.84 | 80.7% |
| DCF (EBITDA 10y) | 36.29 - 52.25 | 43.92 | 89.7% |
| Fair Value | 7.04 - 7.04 | 7.04 | -69.60% |
| P/E | 16.10 - 29.18 | 22.06 | -4.7% |
| EV/EBITDA | 13.41 - 22.80 | 18.37 | -20.7% |
| EPV | 4.57 - 5.62 | 5.09 | -78.0% |
| DDM - Stable | 4.52 - 10.51 | 7.51 | -67.5% |
| DDM - Multi | 10.26 - 19.00 | 13.37 | -42.2% |
| Market Cap (mil) | 5,805.56 |
| Beta | 1.65 |
| Outstanding shares (mil) | 250.78 |
| Enterprise Value (mil) | 5,594.47 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.48% |
| Cost of Debt | 5.00% |
| WACC | 11.22% |