As of 2026-06-20, the Intrinsic Value of Loctek Ergonomic Technology Corp (300729.SZ) is 15.53 CNY. This 300729.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.37 CNY, the upside of Loctek Ergonomic Technology Corp is 49.80%.
The range of the Intrinsic Value is 11.45 - 21.71 CNY
Based on its market price of 10.37 CNY and our intrinsic valuation, Loctek Ergonomic Technology Corp (300729.SZ) is undervalued by 49.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.45 - 21.71 | 15.53 | 49.8% |
| DCF (Growth 10y) | 32.84 - 54.55 | 41.48 | 300.0% |
| DCF (EBITDA 5y) | 89.88 - 121.63 | 101.69 | 880.6% |
| DCF (EBITDA 10y) | 116.52 - 166.09 | 135.53 | 1207.0% |
| Fair Value | 15.07 - 15.07 | 15.07 | 45.35% |
| P/E | 12.02 - 22.32 | 16.14 | 55.6% |
| EV/EBITDA | 8.46 - 49.61 | 24.64 | 137.6% |
| EPV | (24.29) - (28.10) | (26.19) | -352.6% |
| DDM - Stable | 3.25 - 6.66 | 4.95 | -52.2% |
| DDM - Multi | 17.30 - 27.47 | 21.22 | 104.6% |
| Market Cap (mil) | 3,542.50 |
| Beta | 1.21 |
| Outstanding shares (mil) | 341.61 |
| Enterprise Value (mil) | 6,494.79 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.70% |
| Cost of Debt | 5.00% |
| WACC | 7.29% |