688389.SS
Shenzhen Lifotronic Technology Co Ltd
Price:  
13.10 
CNY
Volume:  
3,057,877.00
China | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

688389.SS Intrinsic Value

-4.30 %
Upside

What is the intrinsic value of 688389.SS?

As of 2025-07-10, the Intrinsic Value of Shenzhen Lifotronic Technology Co Ltd (688389.SS) is 12.53 CNY. This 688389.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.10 CNY, the upside of Shenzhen Lifotronic Technology Co Ltd is -4.30%.

The range of the Intrinsic Value is 10.60 - 15.85 CNY

Is 688389.SS undervalued or overvalued?

Based on its market price of 13.10 CNY and our intrinsic valuation, Shenzhen Lifotronic Technology Co Ltd (688389.SS) is overvalued by 4.30%.

13.10 CNY
Stock Price
12.53 CNY
Intrinsic Value
Intrinsic Value Details

688389.SS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.60 - 15.85 12.53 -4.3%
DCF (Growth 10y) 14.85 - 22.71 17.77 35.6%
DCF (EBITDA 5y) 31.45 - 43.41 39.08 198.3%
DCF (EBITDA 10y) 34.71 - 51.94 44.57 240.2%
Fair Value 17.03 - 17.03 17.03 29.99%
P/E 19.36 - 31.25 26.70 103.8%
EV/EBITDA 14.67 - 22.03 18.73 43.0%
EPV 5.64 - 6.63 6.14 -53.2%
DDM - Stable 3.95 - 8.69 6.32 -51.8%
DDM - Multi 8.08 - 14.15 10.32 -21.2%

688389.SS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,613.22
Beta 1.46
Outstanding shares (mil) 428.49
Enterprise Value (mil) 4,695.20
Market risk premium 6.13%
Cost of Equity 11.56%
Cost of Debt 5.00%
WACC 10.89%