As of 2025-07-20, the Intrinsic Value of Huizhou Speed Wireless Technology Co Ltd (300322.SZ) is 4.42 CNY. This 300322.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.30 CNY, the upside of Huizhou Speed Wireless Technology Co Ltd is -72.90%.
The range of the Intrinsic Value is 2.35 - 10.16 CNY
Based on its market price of 16.30 CNY and our intrinsic valuation, Huizhou Speed Wireless Technology Co Ltd (300322.SZ) is overvalued by 72.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.35 - 10.16 | 4.42 | -72.9% |
| DCF (Growth 10y) | 4.78 - 16.44 | 7.89 | -51.6% |
| DCF (EBITDA 5y) | 33.81 - 54.37 | 49.38 | 203.0% |
| DCF (EBITDA 10y) | 33.15 - 61.59 | 51.66 | 216.9% |
| Fair Value | -0.45 - -0.45 | -0.45 | -102.77% |
| P/E | (5.25) - 0.71 | (3.15) | -119.3% |
| EV/EBITDA | (2.14) - 19.45 | 7.46 | -54.2% |
| EPV | (5.90) - (7.58) | (6.74) | -141.3% |
| DDM - Stable | (0.64) - (2.22) | (1.43) | -108.8% |
| DDM - Multi | 3.18 - 8.98 | 4.75 | -70.9% |
| Market Cap (mil) | 7,511.20 |
| Beta | 2.03 |
| Outstanding shares (mil) | 460.81 |
| Enterprise Value (mil) | 8,447.56 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.76% |
| Cost of Debt | 5.00% |
| WACC | 9.86% |