As of 2025-07-10, the Intrinsic Value of Wuhan DR Laser Technology Corp Ltd (300776.SZ) is 29.02 CNY. This 300776.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.53 CNY, the upside of Wuhan DR Laser Technology Corp Ltd is -49.6%.

The range of the Intrinsic Value is 22.63 - 40.48 CNY.

Is 300776.SZ undervalued or overvalued?

Based on its market price of 57.53 CNY and our intrinsic valuation, Wuhan DR Laser Technology Corp Ltd (300776.SZ) is overvalued by 49.6%.

57.53 CNY

Stock Price

29.02 CNY

Intrinsic Value

Intrinsic Value Details

300776.SZ Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	22.63 - 40.48	29.02	-49.6%
DCF (Growth Exit 10Y)	32.7 - 56.45	41.28	-28.3%
DCF (EBITDA Exit 5Y)	76.64 - 91.9	83.84	45.7%
DCF (EBITDA Exit 10Y)	85.73 - 112.18	97.91	70.2%
Peter Lynch Fair Value	23.91 - 23.91	23.91	-58.44%
P/E Multiples	52.47 - 75.15	61.83	7.5%
EV/EBITDA Multiples	47.42 - 52.66	49.01	-14.8%
Earnings Power Value	6.96 - 8.98	7.97	-86.1%
Dividend Discount Model - Stable	13.65 - 31.16	22.41	-61.1%
Dividend Discount Model - Multi Stages	25.69 - 46.2	33.08	-42.5%

300776.SZ Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Shenzhen Sed Industry Co Ltd	28.79 - 74.11	42.29	109.7%
Willfar Information Technology Co Ltd	17.26 - 28.21	21.13	-40.6%
Beijing Dahao Technology Corp Ltd	8.8 - 15.71	11.22	-19.3%
WuXi Xinje Electric Co Ltd	28.13 - 50.76	35.92	-35.9%
Suzhou TZTEK Technology Co Ltd	13.31 - 32.29	19.16	-56.7%
Jade Bird Fire Co Ltd	7.09 - 11.38	8.61	-13.2%
Jutze Intelligent Technology Co Ltd	43.3 - 127.53	68.05	258.9%
Beijing SDL Technology Co Ltd	4.79 - 7.95	5.89	-28.4%
Suntront Technology Co Ltd	1.62 - 2.46	1.90	-47.6%
Shenzhen Everbest Machinery Industry Co Ltd	8.65 - 14	10.59	-46.9%

300776.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	15,738
Beta	1.4
Outstanding shares (mil)	274
Enterprise Value (mil)	16,142

Market risk premium	6.6%
Cost of Equity	11.65%
Cost of Debt	5%
WACC	11.2%