As of 2025-10-12, the Intrinsic Value of Jones Tech PLC (300684.SZ) is 21.77 CNY. This 300684.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.52 CNY, the upside of Jones Tech PLC is -46.30%.
The range of the Intrinsic Value is 17.64 - 28.82 CNY
Based on its market price of 40.52 CNY and our intrinsic valuation, Jones Tech PLC (300684.SZ) is overvalued by 46.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.64 - 28.82 | 21.77 | -46.3% |
| DCF (Growth 10y) | 37.91 - 63.55 | 47.41 | 17.0% |
| DCF (EBITDA 5y) | 132.79 - 162.90 | 147.86 | 264.9% |
| DCF (EBITDA 10y) | 190.33 - 259.10 | 223.05 | 450.5% |
| Fair Value | 21.72 - 21.72 | 21.72 | -46.41% |
| P/E | 33.43 - 51.02 | 42.69 | 5.4% |
| EV/EBITDA | 24.67 - 47.85 | 35.65 | -12.0% |
| EPV | 2.49 - 2.84 | 2.67 | -93.4% |
| DDM - Stable | 5.48 - 12.06 | 8.77 | -78.4% |
| DDM - Multi | 24.60 - 40.14 | 30.35 | -25.1% |
| Market Cap (mil) | 12,136.15 |
| Beta | 1.51 |
| Outstanding shares (mil) | 299.51 |
| Enterprise Value (mil) | 11,852.15 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.79% |
| Cost of Debt | 5.00% |
| WACC | 12.72% |