As of 2025-07-10, the Intrinsic Value of Wuxi Lead Intelligent Equipment Co Ltd (300450.SZ) is 33.95 CNY. This 300450.SZ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 24.01 CNY, the upside of Wuxi Lead Intelligent Equipment Co Ltd is 41.40%.
The range of the Intrinsic Value is 28.38 - 39.93 CNY
Based on its market price of 24.01 CNY and our intrinsic valuation, Wuxi Lead Intelligent Equipment Co Ltd (300450.SZ) is undervalued by 41.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (54.99) - (24.95) | (33.29) | -238.7% |
| DCF (Growth 10y) | (4.55) - 7.92 | (1.22) | -105.1% |
| DCF (EBITDA 5y) | 28.38 - 39.93 | 33.95 | 41.4% |
| DCF (EBITDA 10y) | 50.91 - 80.46 | 64.50 | 168.6% |
| Fair Value | 0.51 - 0.51 | 0.51 | -97.89% |
| P/E | 1.38 - 8.76 | 4.89 | -79.6% |
| EV/EBITDA | (3.54) - 8.03 | 1.41 | -94.1% |
| EPV | 0.08 - 1.19 | 0.63 | -97.4% |
| DDM - Stable | 0.42 - 1.34 | 0.88 | -96.3% |
| DDM - Multi | 35.90 - 63.83 | 44.26 | 84.3% |
| Market Cap (mil) | 37,603.50 |
| Beta | 1.81 |
| Outstanding shares (mil) | 1,566.16 |
| Enterprise Value (mil) | 42,408.91 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.46% |
| Cost of Debt | 5.00% |
| WACC | 9.41% |