As of 2025-07-11, the Intrinsic Value of Anker Innovations Technology Co Ltd (300866.SZ) is 112.99 CNY. This 300866.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.00 CNY, the upside of Anker Innovations Technology Co Ltd is -1.70%.
The range of the Intrinsic Value is 87.85 - 160.66 CNY
Based on its market price of 115.00 CNY and our intrinsic valuation, Anker Innovations Technology Co Ltd (300866.SZ) is overvalued by 1.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.85 - 160.66 | 112.99 | -1.7% |
| DCF (Growth 10y) | 156.01 - 283.39 | 200.24 | 74.1% |
| DCF (EBITDA 5y) | 276.82 - 346.57 | 292.74 | 154.6% |
| DCF (EBITDA 10y) | 365.28 - 494.92 | 403.76 | 251.1% |
| Fair Value | 105.59 - 105.59 | 105.59 | -8.18% |
| P/E | 136.51 - 210.25 | 170.60 | 48.3% |
| EV/EBITDA | 95.13 - 131.01 | 110.07 | -4.3% |
| EPV | 19.37 - 24.03 | 21.70 | -81.1% |
| DDM - Stable | 32.78 - 79.62 | 56.20 | -51.1% |
| DDM - Multi | 108.48 - 198.27 | 139.64 | 21.4% |
| Market Cap (mil) | 61,127.10 |
| Beta | 1.01 |
| Outstanding shares (mil) | 531.54 |
| Enterprise Value (mil) | 60,903.73 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.56% |
| Cost of Debt | 5.00% |
| WACC | 10.37% |