As of 2025-05-04, the Intrinsic Value of Leader Harmonious Drive Systems Co Ltd (688017.SS) is 5.20 CNY. This 688017.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 147.45 CNY, the upside of Leader Harmonious Drive Systems Co Ltd is -96.50%.
The range of the Intrinsic Value is 3.36 - 9.65 CNY
Based on its market price of 147.45 CNY and our intrinsic valuation, Leader Harmonious Drive Systems Co Ltd (688017.SS) is overvalued by 96.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.36 - 9.65 | 5.20 | -96.5% |
| DCF (Growth 10y) | 10.05 - 25.90 | 14.70 | -90.0% |
| DCF (EBITDA 5y) | 18.91 - 63.72 | 38.37 | -74.0% |
| DCF (EBITDA 10y) | 23.25 - 81.13 | 46.98 | -68.1% |
| Fair Value | 7.46 - 7.46 | 7.46 | -94.94% |
| P/E | 8.91 - 15.60 | 10.24 | -93.1% |
| EV/EBITDA | 3.07 - 11.06 | 7.91 | -94.6% |
| EPV | 0.49 - 0.99 | 0.74 | -99.5% |
| DDM - Stable | 3.09 - 9.57 | 6.33 | -95.7% |
| DDM - Multi | 15.04 - 33.80 | 20.56 | -86.1% |
| Market Cap (mil) | 27,014.31 |
| Beta | 2.86 |
| Outstanding shares (mil) | 183.21 |
| Enterprise Value (mil) | 27,184.77 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.16% |
| Cost of Debt | 5.00% |
| WACC | 10.03% |