As of 2025-05-21, the Intrinsic Value of Jiangmen Kanhoo Industry Co Ltd (300340.SZ) is 9.72 CNY. This 300340.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.14 CNY, the upside of Jiangmen Kanhoo Industry Co Ltd is -4.10%.
The range of the Intrinsic Value is 6.04 - 20.55 CNY
Based on its market price of 10.14 CNY and our intrinsic valuation, Jiangmen Kanhoo Industry Co Ltd (300340.SZ) is overvalued by 4.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.04 - 20.55 | 9.72 | -4.1% |
| DCF (Growth 10y) | 13.11 - 39.55 | 19.85 | 95.8% |
| DCF (EBITDA 5y) | 16.91 - 24.92 | 21.35 | 110.6% |
| DCF (EBITDA 10y) | 24.91 - 39.12 | 32.24 | 217.9% |
| Fair Value | -1.75 - -1.75 | -1.75 | -117.29% |
| P/E | (7.69) - (10.39) | (9.17) | -190.4% |
| EV/EBITDA | (7.79) - (5.59) | (6.84) | -167.5% |
| EPV | (8.07) - (10.00) | (9.04) | -189.1% |
| DDM - Stable | (2.61) - (8.53) | (5.57) | -154.9% |
| DDM - Multi | 2.82 - 7.31 | 4.09 | -59.7% |
| Market Cap (mil) | 2,797.52 |
| Beta | 0.93 |
| Outstanding shares (mil) | 275.89 |
| Enterprise Value (mil) | 3,410.34 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.56% |
| Cost of Debt | 5.00% |
| WACC | 8.46% |