As of 2025-07-03, the Intrinsic Value of Inner Mongolia M-Grass Ecology and Environment Group Co Ltd (300355.SZ) is 10.29 CNY. This 300355.SZ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 4.25 CNY, the upside of Inner Mongolia M-Grass Ecology and Environment Group Co Ltd is 142.20%.
The range of the Intrinsic Value is 6.39 - 14.64 CNY
Based on its market price of 4.25 CNY and our intrinsic valuation, Inner Mongolia M-Grass Ecology and Environment Group Co Ltd (300355.SZ) is undervalued by 142.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (725.30) - (52.76) | (93.35) | -2296.5% |
| DCF (Growth 10y) | (42.11) - (476.97) | (68.59) | -1714.0% |
| DCF (EBITDA 5y) | 6.39 - 14.64 | 10.29 | 142.2% |
| DCF (EBITDA 10y) | 31.01 - 60.11 | 44.30 | 942.5% |
| Fair Value | 0.74 - 0.74 | 0.74 | -82.49% |
| P/E | 0.52 - 1.71 | 1.07 | -74.7% |
| EV/EBITDA | (1.78) - (0.34) | (1.02) | -124.0% |
| EPV | (1.86) - (1.41) | (1.63) | -138.4% |
| DDM - Stable | 0.29 - 2.07 | 1.18 | -72.2% |
| DDM - Multi | 11.95 - 59.42 | 19.34 | 355.0% |
| Market Cap (mil) | 6,818.02 |
| Beta | 0.95 |
| Outstanding shares (mil) | 1,604.24 |
| Enterprise Value (mil) | 11,798.01 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.19% |
| Cost of Debt | 5.00% |
| WACC | 6.22% |