As of 2025-07-09, the Intrinsic Value of Hichain Logistics Co Ltd (300873.SZ) is 24.05 CNY. This 300873.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.26 CNY, the upside of Hichain Logistics Co Ltd is 18.70%.
The range of the Intrinsic Value is 19.23 - 34.76 CNY
Based on its market price of 20.26 CNY and our intrinsic valuation, Hichain Logistics Co Ltd (300873.SZ) is undervalued by 18.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.23 - 34.76 | 24.05 | 18.7% |
| DCF (Growth 10y) | 22.56 - 40.41 | 28.16 | 39.0% |
| DCF (EBITDA 5y) | 36.74 - 49.98 | 41.60 | 105.3% |
| DCF (EBITDA 10y) | 38.10 - 55.62 | 44.70 | 120.6% |
| Fair Value | 27.83 - 27.83 | 27.83 | 37.38% |
| P/E | 15.05 - 20.68 | 18.96 | -6.4% |
| EV/EBITDA | 18.52 - 27.47 | 21.78 | 7.5% |
| EPV | 5.02 - 5.09 | 5.05 | -75.1% |
| DDM - Stable | 9.57 - 27.17 | 18.37 | -9.3% |
| DDM - Multi | 15.95 - 34.58 | 21.76 | 7.4% |
| Market Cap (mil) | 4,671.96 |
| Beta | 1.28 |
| Outstanding shares (mil) | 230.60 |
| Enterprise Value (mil) | 3,551.83 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.77% |
| Cost of Debt | 5.00% |
| WACC | 8.23% |