As of 2025-07-23, the Intrinsic Value of Tianjin Motimo Membrane Technology Co Ltd (300334.SZ) is 2.27 CNY. This 300334.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.31 CNY, the upside of Tianjin Motimo Membrane Technology Co Ltd is -69.00%.
The range of the Intrinsic Value is 1.31 - 6.60 CNY
Based on its market price of 7.31 CNY and our intrinsic valuation, Tianjin Motimo Membrane Technology Co Ltd (300334.SZ) is overvalued by 69.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.31 - 6.60 | 2.27 | -69.0% |
| DCF (Growth 10y) | 1.73 - 8.05 | 2.89 | -60.5% |
| DCF (EBITDA 5y) | 3.28 - 7.70 | 5.27 | -27.9% |
| DCF (EBITDA 10y) | 3.27 - 8.45 | 5.43 | -25.7% |
| Fair Value | 0.19 - 0.19 | 0.19 | -97.44% |
| P/E | 1.18 - 1.57 | 1.33 | -81.7% |
| EV/EBITDA | 0.41 - 1.87 | 1.24 | -83.0% |
| EPV | (1.39) - (2.04) | (1.71) | -123.4% |
| DDM - Stable | 0.31 - 1.74 | 1.02 | -86.0% |
| DDM - Multi | 1.26 - 5.36 | 2.02 | -72.4% |
| Market Cap (mil) | 2,208.13 |
| Beta | 1.21 |
| Outstanding shares (mil) | 302.07 |
| Enterprise Value (mil) | 2,312.85 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.24% |
| Cost of Debt | 5.00% |
| WACC | 8.85% |