As of 2025-08-04, the Intrinsic Value of Fujian Nebula Electronics Ltd (300648.SZ) is 1,808.79 CNY. This 300648.SZ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 43.43 CNY, the upside of Fujian Nebula Electronics Ltd is 4,064.80%.
The range of the Intrinsic Value is 1,602.12 - 2,504.99 CNY
Based on its market price of 43.43 CNY and our intrinsic valuation, Fujian Nebula Electronics Ltd (300648.SZ) is undervalued by 4,064.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (7,507.34) - (2,792.02) | (4,068.32) | -9467.5% |
| DCF (Growth 10y) | (37,441.67) - (113,221.84) | (57,825.34) | -133246.1% |
| DCF (EBITDA 5y) | 1,602.12 - 2,504.99 | 1,808.79 | 4064.8% |
| DCF (EBITDA 10y) | 48,222.48 - 83,690.90 | 57,995.93 | 133438.9% |
| Fair Value | -1.69 - -1.69 | -1.69 | -103.89% |
| P/E | (11.58) - (9.11) | (10.08) | -123.2% |
| EV/EBITDA | (6.51) - 20.31 | 5.88 | -86.5% |
| EPV | (12.91) - (16.03) | (14.47) | -133.3% |
| DDM - Stable | (2.62) - (8.86) | (5.74) | -113.2% |
| DDM - Multi | 366.31 - 995.90 | 540.18 | 1143.8% |
| Market Cap (mil) | 7,568.98 |
| Beta | 1.50 |
| Outstanding shares (mil) | 174.28 |
| Enterprise Value (mil) | 8,433.60 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.22% |
| Cost of Debt | 5.00% |
| WACC | 9.61% |