As of 2025-07-22, the Intrinsic Value of NanJing Sanchao Advanced Materials Co Ltd (300554.SZ) is (6.70) CNY. This 300554.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.85 CNY, the upside of NanJing Sanchao Advanced Materials Co Ltd is -128.10%.
The range of the Intrinsic Value is (11.21) - (4.85) CNY
Based on its market price of 23.85 CNY and our intrinsic valuation, NanJing Sanchao Advanced Materials Co Ltd (300554.SZ) is overvalued by 128.10%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (11.21) - (4.85) | (6.70) | -128.1% |
| DCF (Growth 10y) | (5.20) - (11.15) | (6.96) | -129.2% |
| DCF (EBITDA 5y) | (4.35) - (8.15) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (4.67) - (8.14) | (1,234.50) | -123450.0% |
| Fair Value | -6.61 - -6.61 | -6.61 | -127.70% |
| P/E | (48.34) - (44.83) | (48.37) | -302.8% |
| EV/EBITDA | (14.83) - (10.65) | (14.32) | -160.0% |
| EPV | (3.80) - (5.17) | (4.49) | -118.8% |
| DDM - Stable | (9.16) - (28.32) | (18.74) | -178.6% |
| DDM - Multi | (2.99) - (7.48) | (4.31) | -118.1% |
| Market Cap (mil) | 2,723.91 |
| Beta | 1.68 |
| Outstanding shares (mil) | 114.21 |
| Enterprise Value (mil) | 2,777.39 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.15% |
| Cost of Debt | 5.00% |
| WACC | 10.75% |