As of 2026-05-26, the Intrinsic Value of Shenzhen Rongda Photosensitive & Technology Co Ltd (300576.SZ) is 9.45 CNY. This 300576.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.20 CNY, the upside of Shenzhen Rongda Photosensitive & Technology Co Ltd is -81.90%.
The range of the Intrinsic Value is 7.21 - 14.30 CNY
Based on its market price of 52.20 CNY and our intrinsic valuation, Shenzhen Rongda Photosensitive & Technology Co Ltd (300576.SZ) is overvalued by 81.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.21 - 14.30 | 9.45 | -81.9% |
| DCF (Growth 10y) | 10.41 - 20.65 | 13.67 | -73.8% |
| DCF (EBITDA 5y) | 37.80 - 45.27 | 40.79 | -21.9% |
| DCF (EBITDA 10y) | 38.76 - 52.24 | 44.37 | -15.0% |
| Fair Value | 6.27 - 6.27 | 6.27 | -87.99% |
| P/E | 10.63 - 15.92 | 13.56 | -74.0% |
| EV/EBITDA | 11.38 - 16.82 | 13.86 | -73.4% |
| EPV | 0.45 - 0.47 | 0.46 | -99.1% |
| DDM - Stable | 2.28 - 6.37 | 4.33 | -91.7% |
| DDM - Multi | 6.66 - 14.79 | 9.23 | -82.3% |
| Market Cap (mil) | 19,124.51 |
| Beta | 1.43 |
| Outstanding shares (mil) | 366.37 |
| Enterprise Value (mil) | 18,984.48 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.74% |
| Cost of Debt | 5.00% |
| WACC | 10.74% |