As of 2025-06-02, the Intrinsic Value of Longyan Zhuoyue New Energy Co Ltd (688196.SS) is 95.49 CNY. This 688196.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.99 CNY, the upside of Longyan Zhuoyue New Energy Co Ltd is 127.40%.
The range of the Intrinsic Value is 52.70 - 357.80 CNY
Based on its market price of 41.99 CNY and our intrinsic valuation, Longyan Zhuoyue New Energy Co Ltd (688196.SS) is undervalued by 127.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 52.70 - 357.80 | 95.49 | 127.4% |
| DCF (Growth 10y) | 114.05 - 738.11 | 201.89 | 380.8% |
| DCF (EBITDA 5y) | 27.86 - 70.94 | 47.07 | 12.1% |
| DCF (EBITDA 10y) | 66.86 - 154.34 | 103.81 | 147.2% |
| Fair Value | 28.00 - 28.00 | 28.00 | -33.31% |
| P/E | 16.32 - 39.42 | 29.25 | -30.3% |
| EV/EBITDA | 0.58 - 21.85 | 9.22 | -78.0% |
| EPV | (17.80) - (25.97) | (21.89) | -152.1% |
| DDM - Stable | 15.86 - 124.99 | 70.43 | 67.7% |
| DDM - Multi | 86.52 - 535.47 | 149.53 | 256.1% |
| Market Cap (mil) | 5,038.80 |
| Beta | 1.11 |
| Outstanding shares (mil) | 120.00 |
| Enterprise Value (mil) | 5,464.25 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.38% |
| Cost of Debt | 5.00% |
| WACC | 7.08% |