300802.SZ
Jutze Intelligent Technology Co Ltd
Price:  
18.96 
CNY
Volume:  
3,732,532.00
China | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

300802.SZ Intrinsic Value

258.90 %
Upside

What is the intrinsic value of 300802.SZ?

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

Is 300802.SZ undervalued or overvalued?

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%.

18.96 CNY
Stock Price
68.05 CNY
Intrinsic Value
Intrinsic Value Details

300802.SZ Intrinsic Value - Valuation Summary

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%

300802.SZ Intrinsic Value - Key Valuation Metrics

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%