As of 2026-05-27, the Intrinsic Value of Beijing Global Safety Technology Co Ltd (300523.SZ) is 0.17 CNY. This 300523.SZ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 23.04 CNY, the upside of Beijing Global Safety Technology Co Ltd is -99.20%.
The range of the Intrinsic Value is (1.94) - 3.39 CNY
Based on its market price of 23.04 CNY and our intrinsic valuation, Beijing Global Safety Technology Co Ltd (300523.SZ) is overvalued by 99.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (72.29) - (31.31) | (42.40) | -284.0% |
| DCF (Growth 10y) | (14.68) - (19.93) | (16.20) | -170.3% |
| DCF (EBITDA 5y) | (1.94) - 3.39 | 0.17 | -99.2% |
| DCF (EBITDA 10y) | 10.19 - 27.41 | 16.97 | -26.3% |
| Fair Value | -23.31 - -23.31 | -23.31 | -201.16% |
| P/E | (25.25) - (35.07) | (32.47) | -240.9% |
| EV/EBITDA | (15.12) - (17.36) | (15.26) | -166.2% |
| EPV | (4.95) - (6.03) | (5.49) | -123.8% |
| DDM - Stable | (8.65) - (27.90) | (18.28) | -179.3% |
| DDM - Multi | 1.74 - 4.50 | 2.53 | -89.0% |
| Market Cap (mil) | 5,360.03 |
| Beta | 0.81 |
| Outstanding shares (mil) | 232.64 |
| Enterprise Value (mil) | 5,633.24 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.27% |
| Cost of Debt | 5.00% |
| WACC | 8.48% |