As of 2025-07-06, the Intrinsic Value of Nantong JiangTian Chemical Co Ltd (300927.SZ) is 28.58 CNY. This 300927.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.29 CNY, the upside of Nantong JiangTian Chemical Co Ltd is 4.70%.
The range of the Intrinsic Value is 23.71 - 37.13 CNY
Based on its market price of 27.29 CNY and our intrinsic valuation, Nantong JiangTian Chemical Co Ltd (300927.SZ) is undervalued by 4.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.71 - 37.13 | 28.58 | 4.7% |
| DCF (Growth 10y) | 24.36 - 35.91 | 28.61 | 4.8% |
| DCF (EBITDA 5y) | 68.63 - 104.02 | 81.94 | 200.2% |
| DCF (EBITDA 10y) | 54.24 - 85.27 | 65.97 | 141.8% |
| Fair Value | 49.55 - 49.55 | 49.55 | 81.56% |
| P/E | 61.93 - 87.05 | 73.98 | 171.1% |
| EV/EBITDA | 40.04 - 85.75 | 55.41 | 103.0% |
| EPV | 0.58 - 0.12 | 0.35 | -98.7% |
| DDM - Stable | 13.35 - 30.03 | 21.69 | -20.5% |
| DDM - Multi | 13.83 - 24.20 | 17.60 | -35.5% |
| Market Cap (mil) | 3,939.58 |
| Beta | 1.41 |
| Outstanding shares (mil) | 144.36 |
| Enterprise Value (mil) | 3,603.22 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.17% |
| Cost of Debt | 5.00% |
| WACC | 9.69% |