As of 2025-05-19, the Intrinsic Value of Jilin OLED Material Tech Co Ltd (688378.SS) is 18.67 CNY. This 688378.SS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 18.90 CNY, the upside of Jilin OLED Material Tech Co Ltd is -1.20%.
The range of the Intrinsic Value is 12.76 - 31.99 CNY
Based on its market price of 18.90 CNY and our intrinsic valuation, Jilin OLED Material Tech Co Ltd (688378.SS) is overvalued by 1.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (10.04) - (4.56) | (6.25) | -133.1% |
| DCF (Growth 10y) | 12.76 - 31.99 | 18.67 | -1.2% |
| DCF (EBITDA 5y) | 103.31 - 121.12 | 112.21 | 493.7% |
| DCF (EBITDA 10y) | 151.25 - 199.19 | 174.03 | 820.8% |
| Fair Value | 8.30 - 8.30 | 8.30 | -56.10% |
| P/E | 19.69 - 26.60 | 23.19 | 22.7% |
| EV/EBITDA | 17.11 - 29.11 | 22.53 | 19.2% |
| EPV | (3.18) - (4.36) | (3.77) | -120.0% |
| DDM - Stable | 5.03 - 14.47 | 9.75 | -48.4% |
| DDM - Multi | 22.17 - 46.42 | 29.69 | 57.1% |
| Market Cap (mil) | 3,934.03 |
| Beta | 1.73 |
| Outstanding shares (mil) | 208.15 |
| Enterprise Value (mil) | 3,779.52 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.08% |
| Cost of Debt | 5.00% |
| WACC | 9.99% |