300540.SZ
Chengdu Shenleng Liquefaction Plant Co Ltd
Price:  
16.96 
CNY
Volume:  
11,550,577.00
China | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

300540.SZ Intrinsic Value

-87.40 %
Upside

What is the intrinsic value of 300540.SZ?

As of 2025-07-07, the Intrinsic Value of Chengdu Shenleng Liquefaction Plant Co Ltd (300540.SZ) is 2.14 CNY. This 300540.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.96 CNY, the upside of Chengdu Shenleng Liquefaction Plant Co Ltd is -87.40%.

The range of the Intrinsic Value is 1.26 - 4.05 CNY

Is 300540.SZ undervalued or overvalued?

Based on its market price of 16.96 CNY and our intrinsic valuation, Chengdu Shenleng Liquefaction Plant Co Ltd (300540.SZ) is overvalued by 87.40%.

16.96 CNY
Stock Price
2.14 CNY
Intrinsic Value
Intrinsic Value Details

300540.SZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1.26 - 4.05 2.14 -87.4%
DCF (Growth 10y) 30.45 - 69.93 42.89 152.9%
DCF (EBITDA 5y) 91.08 - 157.83 124.60 634.7%
DCF (EBITDA 10y) 138.88 - 258.41 196.17 1056.7%
Fair Value 1.54 - 1.54 1.54 -90.90%
P/E 9.76 - 18.66 14.38 -15.2%
EV/EBITDA 7.89 - 13.21 10.91 -35.7%
EPV 0.28 - 0.23 0.25 -98.5%
DDM - Stable 2.66 - 7.27 4.96 -70.7%
DDM - Multi 22.74 - 48.59 31.01 82.9%

300540.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,723.45
Beta 1.32
Outstanding shares (mil) 219.54
Enterprise Value (mil) 3,617.84
Market risk premium 6.13%
Cost of Equity 9.98%
Cost of Debt 5.00%
WACC 9.53%