As of 2025-06-02, the Intrinsic Value of East Group Co Ltd (300376.SZ) is 23.76 CNY. This 300376.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 3.42 CNY, the upside of East Group Co Ltd is 594.80%.
The range of the Intrinsic Value is 13.67 - 58.02 CNY
Based on its market price of 3.42 CNY and our intrinsic valuation, East Group Co Ltd (300376.SZ) is undervalued by 594.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (25.06) - (8.86) | (12.56) | -467.2% |
| DCF (Growth 10y) | 13.67 - 58.02 | 23.76 | 594.8% |
| DCF (EBITDA 5y) | 25.80 - 48.41 | 33.36 | 875.3% |
| DCF (EBITDA 10y) | 52.56 - 104.85 | 70.22 | 1953.4% |
| Fair Value | 0.40 - 0.40 | 0.40 | -88.23% |
| P/E | 2.41 - 6.94 | 4.48 | 31.0% |
| EV/EBITDA | 1.37 - 6.73 | 3.44 | 0.5% |
| EPV | (0.11) - 0.10 | (0.01) | -100.2% |
| DDM - Stable | 0.69 - 2.57 | 1.63 | -52.4% |
| DDM - Multi | 11.52 - 32.14 | 16.83 | 392.1% |
| Market Cap (mil) | 7,962.58 |
| Beta | 1.47 |
| Outstanding shares (mil) | 2,328.24 |
| Enterprise Value (mil) | 9,636.76 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.49% |
| Cost of Debt | 5.00% |
| WACC | 8.00% |