As of 2026-04-03, the Intrinsic Value of Malion New Materials Co Ltd (300586.SZ) is 9.17 CNY. This 300586.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.00 CNY, the upside of Malion New Materials Co Ltd is 1.90%.
The range of the Intrinsic Value is 6.88 - 13.28 CNY
Based on its market price of 9.00 CNY and our intrinsic valuation, Malion New Materials Co Ltd (300586.SZ) is undervalued by 1.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.88 - 13.28 | 9.17 | 1.9% |
| DCF (Growth 10y) | 58.09 - 111.88 | 77.32 | 759.1% |
| DCF (EBITDA 5y) | 65.85 - 103.38 | 76.12 | 745.8% |
| DCF (EBITDA 10y) | 223.52 - 387.19 | 272.40 | 2926.6% |
| Fair Value | -1.33 - -1.33 | -1.33 | -114.81% |
| P/E | (1.68) - 9.69 | 3.76 | -58.2% |
| EV/EBITDA | (2.07) - 13.20 | 5.10 | -43.4% |
| EPV | (1.48) - (1.62) | (1.55) | -117.2% |
| DDM - Stable | (0.32) - (0.72) | (0.52) | -105.8% |
| DDM - Multi | 19.78 - 35.53 | 25.47 | 183.0% |
| Market Cap (mil) | 6,400.98 |
| Beta | 2.61 |
| Outstanding shares (mil) | 711.22 |
| Enterprise Value (mil) | 7,103.94 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.21% |
| Cost of Debt | 5.00% |
| WACC | 11.41% |