What is the intrinsic value of 300409.SZ?

As of 2025-06-03, the Intrinsic Value of Guangdong Dowstone Technology Co Ltd (300409.SZ) is 16.45 CNY. This 300409.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.72 CNY, the upside of Guangdong Dowstone Technology Co Ltd is 19.90%.

The range of the Intrinsic Value is 11.55 - 26.88 CNY

Is 300409.SZ undervalued or overvalued?

Based on its market price of 13.72 CNY and our intrinsic valuation, Guangdong Dowstone Technology Co Ltd (300409.SZ) is undervalued by 19.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	11.55 - 26.88	16.45	19.9%
DCF (Growth 10y)	18.54 - 39.57	25.32	84.6%
DCF (EBITDA 5y)	71.24 - 82.47	76.11	454.7%
DCF (EBITDA 10y)	74.70 - 93.71	83.09	505.6%
Fair Value	5.96 - 5.96	5.96	-56.59%
P/E	9.50 - 12.61	11.13	-18.9%
EV/EBITDA	10.25 - 14.83	11.62	-15.3%
EPV	(11.69) - (13.43)	(12.56)	-191.6%
DDM - Stable	1.52 - 3.68	2.60	-81.0%
DDM - Multi	12.56 - 20.91	15.48	12.9%