As of 2025-05-10, the Intrinsic Value of Shenzhen MinDe Electronics Technology Ltd (300656.SZ) is 419.61 CNY. This 300656.SZ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 25.15 CNY, the upside of Shenzhen MinDe Electronics Technology Ltd is 1,568.40%.
The range of the Intrinsic Value is 377.80 - 517.53 CNY
Based on its market price of 25.15 CNY and our intrinsic valuation, Shenzhen MinDe Electronics Technology Ltd (300656.SZ) is undervalued by 1,568.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (190.23) - (88.33) | (119.94) | -576.9% |
| DCF (Growth 10y) | (154.69) - (324.66) | (207.91) | -926.7% |
| DCF (EBITDA 5y) | 377.80 - 517.53 | 419.61 | 1568.4% |
| DCF (EBITDA 10y) | 2,979.74 - 4,686.53 | 3,550.31 | 14016.5% |
| Fair Value | -0.43 - -0.43 | -0.43 | -101.71% |
| P/E | (3.01) - 31.06 | 11.98 | -52.3% |
| EV/EBITDA | 5.33 - 42.39 | 21.98 | -12.6% |
| EPV | (4.49) - (5.33) | (4.91) | -119.5% |
| DDM - Stable | (0.58) - (1.63) | (1.11) | -104.4% |
| DDM - Multi | 68.53 - 151.67 | 94.78 | 276.9% |
| Market Cap (mil) | 4,303.92 |
| Beta | 1.28 |
| Outstanding shares (mil) | 171.13 |
| Enterprise Value (mil) | 4,661.10 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.52% |
| Cost of Debt | 5.00% |
| WACC | 10.85% |