As of 2025-07-20, the Intrinsic Value of Synthesis Electronic Technology Co Ltd (300479.SZ) is 10.58 CNY. This 300479.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.55 CNY, the upside of Synthesis Electronic Technology Co Ltd is -50.90%.
The range of the Intrinsic Value is 7.86 - 17.06 CNY
Based on its market price of 21.55 CNY and our intrinsic valuation, Synthesis Electronic Technology Co Ltd (300479.SZ) is overvalued by 50.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.86 - 17.06 | 10.58 | -50.9% |
| DCF (Growth 10y) | 10.18 - 21.61 | 13.60 | -36.9% |
| DCF (EBITDA 5y) | 35.84 - 47.12 | 43.03 | 99.7% |
| DCF (EBITDA 10y) | 33.32 - 49.78 | 42.42 | 96.8% |
| Fair Value | 0.71 - 0.71 | 0.71 | -96.69% |
| P/E | 7.56 - 9.98 | 8.61 | -60.0% |
| EV/EBITDA | 7.57 - 11.43 | 9.04 | -58.0% |
| EPV | 0.87 - 0.42 | 0.64 | -97.0% |
| DDM - Stable | 1.05 - 3.20 | 2.13 | -90.1% |
| DDM - Multi | 5.85 - 14.27 | 8.34 | -61.3% |
| Market Cap (mil) | 4,246.21 |
| Beta | 1.39 |
| Outstanding shares (mil) | 197.04 |
| Enterprise Value (mil) | 3,844.14 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.76% |
| Cost of Debt | 5.00% |
| WACC | 10.67% |