As of 2025-07-07, the Intrinsic Value of Guangdong JiaYuan Technology Shares Co Ltd (688388.SS) is 110.36 CNY. This 688388.SS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 21.04 CNY, the upside of Guangdong JiaYuan Technology Shares Co Ltd is 424.50%.
The range of the Intrinsic Value is 71.61 - 198.26 CNY
Based on its market price of 21.04 CNY and our intrinsic valuation, Guangdong JiaYuan Technology Shares Co Ltd (688388.SS) is undervalued by 424.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (106.20) - (55.02) | (70.73) | -436.2% |
| DCF (Growth 10y) | 71.61 - 198.26 | 110.36 | 424.5% |
| DCF (EBITDA 5y) | 244.87 - 334.90 | 304.02 | 1345.0% |
| DCF (EBITDA 10y) | 476.92 - 700.84 | 610.79 | 2803.0% |
| Fair Value | -1.95 - -1.95 | -1.95 | -109.29% |
| P/E | (9.79) - 2.50 | (4.22) | -120.1% |
| EV/EBITDA | (9.65) - 36.94 | 13.16 | -37.4% |
| EPV | (30.52) - (36.04) | (33.28) | -258.2% |
| DDM - Stable | (2.71) - (6.90) | (4.80) | -122.8% |
| DDM - Multi | 43.26 - 88.06 | 58.28 | 177.0% |
| Market Cap (mil) | 8,968.09 |
| Beta | 2.16 |
| Outstanding shares (mil) | 426.24 |
| Enterprise Value (mil) | 12,112.07 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.60% |
| Cost of Debt | 5.00% |
| WACC | 9.08% |