As of 2025-06-03, the Intrinsic Value of Liaoning Kelong Fine Chemical Inc (300405.SZ) is 0.40 CNY. This 300405.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.13 CNY, the upside of Liaoning Kelong Fine Chemical Inc is -92.30%.
The range of the Intrinsic Value is (0.33) - 3.02 CNY
Based on its market price of 5.13 CNY and our intrinsic valuation, Liaoning Kelong Fine Chemical Inc (300405.SZ) is overvalued by 92.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.33) - 3.02 | 0.40 | -92.3% |
| DCF (Growth 10y) | 0.83 - 6.89 | 2.16 | -57.9% |
| DCF (EBITDA 5y) | 2.25 - 4.43 | 3.08 | -39.9% |
| DCF (EBITDA 10y) | 3.97 - 7.81 | 5.44 | 6.0% |
| Fair Value | -1.70 - -1.70 | -1.70 | -133.17% |
| P/E | (10.55) - (11.84) | (10.98) | -313.9% |
| EV/EBITDA | (7.35) - (4.27) | (6.15) | -219.9% |
| EPV | (3.74) - (4.52) | (4.13) | -180.5% |
| DDM - Stable | (2.80) - (10.78) | (6.79) | -232.4% |
| DDM - Multi | 0.11 - 0.36 | 0.18 | -96.6% |
| Market Cap (mil) | 1,458.82 |
| Beta | 1.47 |
| Outstanding shares (mil) | 284.37 |
| Enterprise Value (mil) | 1,897.30 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.67% |
| Cost of Debt | 5.00% |
| WACC | 7.89% |