As of 2025-07-08, the Intrinsic Value of Jiangsu JieJie Microelectronics Co Ltd (300623.SZ) is 28.61 CNY. This 300623.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 28.91 CNY, the upside of Jiangsu JieJie Microelectronics Co Ltd is -1.00%.
The range of the Intrinsic Value is 19.98 - 46.50 CNY
Based on its market price of 28.91 CNY and our intrinsic valuation, Jiangsu JieJie Microelectronics Co Ltd (300623.SZ) is overvalued by 1.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.54) - (2.39) | (2.77) | -109.6% |
| DCF (Growth 10y) | 19.98 - 46.50 | 28.61 | -1.0% |
| DCF (EBITDA 5y) | 128.62 - 231.79 | 180.28 | 523.6% |
| DCF (EBITDA 10y) | 226.37 - 453.17 | 333.66 | 1054.1% |
| Fair Value | 14.81 - 14.81 | 14.81 | -48.78% |
| P/E | 25.14 - 37.82 | 30.92 | 7.0% |
| EV/EBITDA | 19.47 - 46.61 | 30.70 | 6.2% |
| EPV | (7.50) - (9.44) | (8.47) | -129.3% |
| DDM - Stable | 4.46 - 11.72 | 8.09 | -72.0% |
| DDM - Multi | 23.64 - 48.47 | 31.80 | 10.0% |
| Market Cap (mil) | 24,055.43 |
| Beta | 1.83 |
| Outstanding shares (mil) | 832.08 |
| Enterprise Value (mil) | 24,532.83 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.92% |
| Cost of Debt | 5.00% |
| WACC | 10.63% |