As of 2026-05-19, the Intrinsic Value of Zhongji Innolight Co Ltd (300308.SZ) is 562.39 CNY. This 300308.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,045.00 CNY, the upside of Zhongji Innolight Co Ltd is -46.20%.
The range of the Intrinsic Value is 440.63 - 785.06 CNY
Based on its market price of 1,045.00 CNY and our intrinsic valuation, Zhongji Innolight Co Ltd (300308.SZ) is overvalued by 46.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 440.63 - 785.06 | 562.39 | -46.2% |
| DCF (Growth 10y) | 960.62 - 1,765.82 | 1,246.13 | 19.2% |
| DCF (EBITDA 5y) | 2,142.81 - 3,548.40 | 2,586.29 | 147.5% |
| DCF (EBITDA 10y) | 3,340.24 - 6,150.72 | 4,257.54 | 307.4% |
| Fair Value | 336.35 - 336.35 | 336.35 | -67.81% |
| P/E | 618.61 - 976.17 | 776.26 | -25.7% |
| EV/EBITDA | 583.34 - 905.05 | 677.78 | -35.1% |
| EPV | 36.33 - 44.32 | 40.32 | -96.1% |
| DDM - Stable | 84.17 - 198.51 | 141.34 | -86.5% |
| DDM - Multi | 471.21 - 879.71 | 615.38 | -41.1% |
| Market Cap (mil) | 1,161,120.40 |
| Beta | 1.65 |
| Outstanding shares (mil) | 1,111.12 |
| Enterprise Value (mil) | 1,152,678.80 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.64% |
| Cost of Debt | 5.00% |
| WACC | 12.63% |