As of 2025-07-20, the Intrinsic Value of Sichuan Huati Lighting Technology Co Ltd (603679.SS) is 0.50 CNY. This 603679.SS valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 14.53 CNY, the upside of Sichuan Huati Lighting Technology Co Ltd is -96.60%.
The range of the Intrinsic Value is (0.02) - 0.93 CNY
Based on its market price of 14.53 CNY and our intrinsic valuation, Sichuan Huati Lighting Technology Co Ltd (603679.SS) is overvalued by 96.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (9.13) - (3.90) | (5.31) | -136.6% |
| DCF (Growth 10y) | (2.28) - (3.74) | (2.68) | -118.5% |
| DCF (EBITDA 5y) | (0.98) - (0.83) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.02) - 0.93 | 0.50 | -96.6% |
| Fair Value | -2.20 - -2.20 | -2.20 | -115.13% |
| P/E | (17.44) - (12.30) | (15.76) | -208.4% |
| EV/EBITDA | (12.50) - (9.65) | (11.29) | -177.7% |
| EPV | (4.81) - (6.16) | (5.49) | -137.8% |
| DDM - Stable | (4.12) - (13.85) | (8.98) | -161.8% |
| DDM - Multi | (1.51) - (4.00) | (2.20) | -115.2% |
| Market Cap (mil) | 2,394.40 |
| Beta | 1.56 |
| Outstanding shares (mil) | 164.79 |
| Enterprise Value (mil) | 2,472.87 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.17% |
| Cost of Debt | 5.00% |
| WACC | 8.70% |