As of 2025-05-22, the Intrinsic Value of Xiamen Yanjan New Material Co Ltd (300658.SZ) is 7.39 CNY. This 300658.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.30 CNY, the upside of Xiamen Yanjan New Material Co Ltd is 17.40%.
The range of the Intrinsic Value is 5.10 - 11.87 CNY
Based on its market price of 6.30 CNY and our intrinsic valuation, Xiamen Yanjan New Material Co Ltd (300658.SZ) is undervalued by 17.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.10 - 11.87 | 7.39 | 17.4% |
| DCF (Growth 10y) | 8.95 - 18.49 | 12.20 | 93.7% |
| DCF (EBITDA 5y) | 26.45 - 42.23 | 35.75 | 467.4% |
| DCF (EBITDA 10y) | 27.17 - 45.88 | 37.46 | 494.7% |
| Fair Value | 2.19 - 2.19 | 2.19 | -65.19% |
| P/E | 3.31 - 7.43 | 5.53 | -12.2% |
| EV/EBITDA | 1.04 - 11.58 | 4.74 | -24.8% |
| EPV | (7.24) - (8.41) | (7.82) | -224.2% |
| DDM - Stable | 0.54 - 1.28 | 0.91 | -85.6% |
| DDM - Multi | 6.68 - 11.01 | 8.21 | 30.4% |
| Market Cap (mil) | 2,096.39 |
| Beta | 1.30 |
| Outstanding shares (mil) | 332.76 |
| Enterprise Value (mil) | 2,955.74 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.82% |
| Cost of Debt | 5.00% |
| WACC | 9.27% |