As of 2026-05-27, the Intrinsic Value of Haimo Technologies Group Corp (300084.SZ) is 1.65 CNY. This 300084.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.96 CNY, the upside of Haimo Technologies Group Corp is -87.20%.
The range of the Intrinsic Value is 1.20 - 3.48 CNY
Based on its market price of 12.96 CNY and our intrinsic valuation, Haimo Technologies Group Corp (300084.SZ) is overvalued by 87.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.20 - 3.48 | 1.65 | -87.2% |
| DCF (Growth 10y) | 1.39 - 4.03 | 1.92 | -85.2% |
| DCF (EBITDA 5y) | 1.30 - 2.02 | 1.64 | -87.4% |
| DCF (EBITDA 10y) | 1.59 - 2.65 | 2.06 | -84.1% |
| Fair Value | -0.33 - -0.33 | -0.33 | -102.54% |
| P/E | (1.00) - (1.02) | (0.98) | -107.5% |
| EV/EBITDA | (0.93) - 1.05 | (0.29) | -102.2% |
| EPV | 0.18 - 0.13 | 0.16 | -98.8% |
| DDM - Stable | (0.72) - (3.64) | (2.18) | -116.8% |
| DDM - Multi | 0.55 - 2.21 | 0.88 | -93.2% |
| Market Cap (mil) | 6,588.73 |
| Beta | 0.73 |
| Outstanding shares (mil) | 508.39 |
| Enterprise Value (mil) | 6,437.41 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.04% |
| Cost of Debt | 5.00% |
| WACC | 7.90% |