As of 2025-07-08, the Intrinsic Value of Fuxin Dare Automotive Parts Co Ltd (300473.SZ) is 25.92 CNY. This 300473.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.98 CNY, the upside of Fuxin Dare Automotive Parts Co Ltd is -16.30%.
The range of the Intrinsic Value is 19.76 - 36.58 CNY
Based on its market price of 30.98 CNY and our intrinsic valuation, Fuxin Dare Automotive Parts Co Ltd (300473.SZ) is overvalued by 16.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.76 - 36.58 | 25.92 | -16.3% |
| DCF (Growth 10y) | 27.98 - 48.10 | 35.42 | 14.3% |
| DCF (EBITDA 5y) | 79.97 - 111.31 | 91.92 | 196.7% |
| DCF (EBITDA 10y) | 79.59 - 117.60 | 94.40 | 204.7% |
| Fair Value | 1.63 - 1.63 | 1.63 | -94.75% |
| P/E | 9.74 - 19.65 | 13.95 | -55.0% |
| EV/EBITDA | 16.66 - 26.12 | 20.06 | -35.3% |
| EPV | (8.85) - (9.80) | (9.32) | -130.1% |
| DDM - Stable | 2.12 - 4.68 | 3.40 | -89.0% |
| DDM - Multi | 21.60 - 34.10 | 26.24 | -15.3% |
| Market Cap (mil) | 4,677.05 |
| Beta | 0.83 |
| Outstanding shares (mil) | 150.97 |
| Enterprise Value (mil) | 5,415.43 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.49% |
| Cost of Debt | 5.00% |
| WACC | 9.51% |