As of 2025-06-23, the Intrinsic Value of Daqo New Energy Corp (DQ) is 8.86 USD. This DQ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 13.89 USD, the upside of Daqo New Energy Corp is -36.20%.
The range of the Intrinsic Value is 9.95 - 7.25 USD
Based on its market price of 13.89 USD and our intrinsic valuation, Daqo New Energy Corp (DQ) is overvalued by 36.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (136.89) - (21.76) | (46.68) | -436.1% |
| DCF (Growth 10y) | (90.18) - (404.06) | (158.28) | -1239.5% |
| DCF (EBITDA 5y) | 9.95 - 7.25 | 8.86 | -36.2% |
| DCF (EBITDA 10y) | (23.76) - (39.88) | (1,234.50) | -123450.0% |
| Fair Value | -158.12 - -158.12 | -158.12 | -1,238.36% |
| P/E | (128.01) - (140.54) | (137.56) | -1090.4% |
| EV/EBITDA | (77.28) - 199.43 | 35.36 | 154.6% |
| EPV | (0.30) - (6.92) | (3.61) | -126.0% |
| DDM - Stable | (52.30) - (242.06) | (147.18) | -1159.6% |
| DDM - Multi | (24.55) - (92.93) | (39.39) | -383.6% |
| Market Cap (mil) | 949.88 |
| Beta | 0.54 |
| Outstanding shares (mil) | 68.39 |
| Enterprise Value (mil) | 157.95 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.41% |
| Cost of Debt | 5.00% |
| WACC | 9.37% |