As of 2025-07-09, the Intrinsic Value of Hubei Jiuzhiyang Infrared System Co Ltd (300516.SZ) is 7.75 CNY. This 300516.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.10 CNY, the upside of Hubei Jiuzhiyang Infrared System Co Ltd is -80.70%.
The range of the Intrinsic Value is 6.31 - 10.76 CNY
Based on its market price of 40.10 CNY and our intrinsic valuation, Hubei Jiuzhiyang Infrared System Co Ltd (300516.SZ) is overvalued by 80.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.31 - 10.76 | 7.75 | -80.7% |
| DCF (Growth 10y) | 7.73 - 13.13 | 9.50 | -76.3% |
| DCF (EBITDA 5y) | 20.10 - 25.95 | 21.30 | -46.9% |
| DCF (EBITDA 10y) | 18.74 - 26.22 | 20.77 | -48.2% |
| Fair Value | 0.58 - 0.58 | 0.58 | -98.56% |
| P/E | 4.96 - 7.72 | 6.56 | -83.6% |
| EV/EBITDA | 3.11 - 9.47 | 6.01 | -85.0% |
| EPV | 3.00 - 3.44 | 3.22 | -92.0% |
| DDM - Stable | 0.91 - 2.42 | 1.66 | -95.8% |
| DDM - Multi | 4.18 - 8.86 | 5.70 | -85.8% |
| Market Cap (mil) | 7,218.00 |
| Beta | 1.17 |
| Outstanding shares (mil) | 180.00 |
| Enterprise Value (mil) | 6,955.38 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.61% |
| Cost of Debt | 5.00% |
| WACC | 10.53% |