As of 2025-06-14, the Intrinsic Value of Contemporary Amperex Technology Co Ltd (300750.SZ) is 144.78 CNY. This 300750.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 248.20 CNY, the upside of Contemporary Amperex Technology Co Ltd is -41.70%.
The range of the Intrinsic Value is 115.54 - 201.91 CNY
Based on its market price of 248.20 CNY and our intrinsic valuation, Contemporary Amperex Technology Co Ltd (300750.SZ) is overvalued by 41.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 115.54 - 201.91 | 144.78 | -41.7% |
| DCF (Growth 10y) | 171.69 - 303.01 | 216.43 | -12.8% |
| DCF (EBITDA 5y) | 317.86 - 519.61 | 423.19 | 70.5% |
| DCF (EBITDA 10y) | 349.06 - 600.76 | 473.23 | 90.7% |
| Fair Value | 293.06 - 293.06 | 293.06 | 18.07% |
| P/E | 142.07 - 214.05 | 174.84 | -29.6% |
| EV/EBITDA | 157.57 - 250.66 | 193.43 | -22.1% |
| EPV | 27.81 - 31.40 | 29.60 | -88.1% |
| DDM - Stable | 83.91 - 209.30 | 146.61 | -40.9% |
| DDM - Multi | 144.42 - 267.99 | 186.57 | -24.8% |
| Market Cap (mil) | 1,147,540.00 |
| Beta | 1.29 |
| Outstanding shares (mil) | 4,623.45 |
| Enterprise Value (mil) | 1,072,811.40 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.41% |
| Cost of Debt | 5.00% |
| WACC | 8.65% |