As of 2025-06-02, the Intrinsic Value of Suzhou SLAC Precision Equipment Co Ltd (300382.SZ) is 20.06 CNY. This 300382.SZ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 15.06 CNY, the upside of Suzhou SLAC Precision Equipment Co Ltd is 33.20%.
The range of the Intrinsic Value is 15.64 - 26.59 CNY
Based on its market price of 15.06 CNY and our intrinsic valuation, Suzhou SLAC Precision Equipment Co Ltd (300382.SZ) is undervalued by 33.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (39.35) - (19.60) | (25.61) | -270.1% |
| DCF (Growth 10y) | (9.63) - (12.09) | (10.44) | -169.3% |
| DCF (EBITDA 5y) | 15.64 - 26.59 | 20.06 | 33.2% |
| DCF (EBITDA 10y) | 32.10 - 58.96 | 42.83 | 184.4% |
| Fair Value | -1.13 - -1.13 | -1.13 | -107.48% |
| P/E | (5.80) - (5.02) | (5.54) | -136.8% |
| EV/EBITDA | (6.53) - 4.17 | (1.78) | -111.8% |
| EPV | (6.25) - (7.28) | (6.76) | -144.9% |
| DDM - Stable | (1.62) - (4.45) | (3.03) | -120.1% |
| DDM - Multi | 1.63 - 3.60 | 2.26 | -85.0% |
| Market Cap (mil) | 9,764.90 |
| Beta | 1.68 |
| Outstanding shares (mil) | 648.40 |
| Enterprise Value (mil) | 11,598.72 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.14% |
| Cost of Debt | 5.00% |
| WACC | 9.86% |