What is the intrinsic value of 300597.SZ?

As of 2025-07-08, the Intrinsic Value of Jilin Jlu Communication Design Institute Co Ltd (300597.SZ) is 4.30 CNY. This 300597.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.63 CNY, the upside of Jilin Jlu Communication Design Institute Co Ltd is -55.40%.

The range of the Intrinsic Value is 2.48 - 67.64 CNY

Is 300597.SZ undervalued or overvalued?

Based on its market price of 9.63 CNY and our intrinsic valuation, Jilin Jlu Communication Design Institute Co Ltd (300597.SZ) is overvalued by 55.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.48 - 67.64	4.30	-55.4%
DCF (Growth 10y)	3.20 - 92.36	5.71	-40.7%
DCF (EBITDA 5y)	6.73 - 23.98	14.25	47.9%
DCF (EBITDA 10y)	6.78 - 29.37	15.41	60.0%
Fair Value	-0.03 - -0.03	-0.03	-100.30%
P/E	(0.02) - 2.67	0.45	-95.3%
EV/EBITDA	0.32 - 5.37	2.51	-74.0%
EPV	(0.26) - (0.79)	(0.53)	-105.5%
DDM - Stable	(0.04) - (1.49)	(0.77)	-108.0%
DDM - Multi	1.82 - 55.98	3.72	-61.3%