As of 2025-06-03, the Intrinsic Value of Chengdu Xiling Power Science & Technology Incorporated Co (300733.SZ) is 7.77 CNY. This 300733.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.88 CNY, the upside of Chengdu Xiling Power Science & Technology Incorporated Co is -54.00%.
The range of the Intrinsic Value is 4.60 - 15.47 CNY
Based on its market price of 16.88 CNY and our intrinsic valuation, Chengdu Xiling Power Science & Technology Incorporated Co (300733.SZ) is overvalued by 54.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.60 - 15.47 | 7.77 | -54.0% |
| DCF (Growth 10y) | 41.13 - 107.96 | 60.62 | 259.1% |
| DCF (EBITDA 5y) | 93.73 - 159.72 | 116.81 | 592.0% |
| DCF (EBITDA 10y) | 161.48 - 298.04 | 209.65 | 1142.0% |
| Fair Value | 1.01 - 1.01 | 1.01 | -94.04% |
| P/E | 7.22 - 16.03 | 11.32 | -32.9% |
| EV/EBITDA | 8.48 - 19.73 | 14.20 | -15.9% |
| EPV | (5.51) - (6.51) | (6.01) | -135.6% |
| DDM - Stable | 1.69 - 5.12 | 3.41 | -79.8% |
| DDM - Multi | 24.59 - 58.03 | 34.58 | 104.9% |
| Market Cap (mil) | 5,159.88 |
| Beta | 1.45 |
| Outstanding shares (mil) | 305.68 |
| Enterprise Value (mil) | 5,815.53 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.93% |
| Cost of Debt | 5.00% |
| WACC | 9.25% |