What is the intrinsic value of 300865.SZ?

As of 2025-07-21, the Intrinsic Value of Chengdu Dahongli Machinery Co Ltd (300865.SZ) is 6.56 CNY. This 300865.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.40 CNY, the upside of Chengdu Dahongli Machinery Co Ltd is -77.70%.

The range of the Intrinsic Value is 5.47 - 9.28 CNY

Is 300865.SZ undervalued or overvalued?

Based on its market price of 29.40 CNY and our intrinsic valuation, Chengdu Dahongli Machinery Co Ltd (300865.SZ) is overvalued by 77.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	5.47 - 9.28	6.56	-77.7%
DCF (Growth 10y)	8.00 - 15.46	10.14	-65.5%
DCF (EBITDA 5y)	15.86 - 29.74	22.32	-24.1%
DCF (EBITDA 10y)	17.76 - 36.22	25.90	-11.9%
Fair Value	0.04 - 0.04	0.04	-99.85%
P/E	0.39 - 4.02	1.99	-93.2%
EV/EBITDA	2.01 - 11.53	6.02	-79.5%
EPV	(2.17) - (3.92)	(3.04)	-110.3%
DDM - Stable	0.07 - 0.24	0.16	-99.5%
DDM - Multi	10.35 - 18.46	12.73	-56.7%