As of 2025-07-10, the Intrinsic Value of Jutze Intelligent Technology Co Ltd (300802.SZ) is 68.05 CNY. This 300802.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 18.96 CNY, the upside of Jutze Intelligent Technology Co Ltd is 258.90%.
The range of the Intrinsic Value is 43.30 - 127.53 CNY
Based on its market price of 18.96 CNY and our intrinsic valuation, Jutze Intelligent Technology Co Ltd (300802.SZ) is undervalued by 258.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (43.22) - (18.79) | (26.07) | -237.5% |
| DCF (Growth 10y) | 43.30 - 127.53 | 68.05 | 258.9% |
| DCF (EBITDA 5y) | 86.21 - 156.26 | 115.90 | 511.3% |
| DCF (EBITDA 10y) | 264.22 - 542.62 | 377.26 | 1889.8% |
| Fair Value | 1.15 - 1.15 | 1.15 | -93.92% |
| P/E | 9.16 - 21.33 | 15.78 | -16.8% |
| EV/EBITDA | 6.40 - 15.08 | 10.61 | -44.1% |
| EPV | 3.31 - 3.74 | 3.53 | -81.4% |
| DDM - Stable | 1.67 - 5.05 | 3.36 | -82.3% |
| DDM - Multi | 44.70 - 103.61 | 62.35 | 228.8% |
| Market Cap (mil) | 5,485.13 |
| Beta | 1.49 |
| Outstanding shares (mil) | 289.30 |
| Enterprise Value (mil) | 4,854.67 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.89% |
| Cost of Debt | 5.00% |
| WACC | 10.79% |