As of 2025-07-20, the Intrinsic Value of Jiangxi Lianchuang Opto Electronic Science &Technology Co Ltd (600363.SS) is 15.51 CNY. This 600363.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.39 CNY, the upside of Jiangxi Lianchuang Opto Electronic Science &Technology Co Ltd is -73.00%.
The range of the Intrinsic Value is 10.87 - 27.13 CNY
Based on its market price of 57.39 CNY and our intrinsic valuation, Jiangxi Lianchuang Opto Electronic Science &Technology Co Ltd (600363.SS) is overvalued by 73.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.87 - 27.13 | 15.51 | -73.0% |
| DCF (Growth 10y) | 16.61 - 39.55 | 23.21 | -59.6% |
| DCF (EBITDA 5y) | 37.47 - 53.27 | 43.97 | -23.4% |
| DCF (EBITDA 10y) | 41.00 - 62.75 | 49.92 | -13.0% |
| Fair Value | 4.20 - 4.20 | 4.20 | -92.68% |
| P/E | 31.21 - 44.30 | 37.08 | -35.4% |
| EV/EBITDA | (5.62) - 7.74 | 0.19 | -99.7% |
| EPV | (3.18) - (4.04) | (3.61) | -106.3% |
| DDM - Stable | 5.16 - 16.31 | 10.74 | -81.3% |
| DDM - Multi | 20.61 - 49.27 | 28.91 | -49.6% |
| Market Cap (mil) | 26,026.94 |
| Beta | 1.48 |
| Outstanding shares (mil) | 453.51 |
| Enterprise Value (mil) | 26,133.58 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.31% |
| Cost of Debt | 5.00% |
| WACC | 9.00% |