What is the intrinsic value of 000538.SZ?

As of 2025-07-20, the Intrinsic Value of Yunnan Baiyao Group Co Ltd (000538.SZ) is 34.11 CNY. This 000538.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.22 CNY, the upside of Yunnan Baiyao Group Co Ltd is -39.30%.

The range of the Intrinsic Value is 27.06 - 48.80 CNY

Is 000538.SZ undervalued or overvalued?

Based on its market price of 56.22 CNY and our intrinsic valuation, Yunnan Baiyao Group Co Ltd (000538.SZ) is overvalued by 39.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	27.06 - 48.80	34.11	-39.3%
DCF (Growth 10y)	29.02 - 49.87	35.85	-36.2%
DCF (EBITDA 5y)	38.80 - 54.13	46.72	-16.9%
DCF (EBITDA 10y)	40.23 - 58.57	49.15	-12.6%
Fair Value	23.53 - 23.53	23.53	-58.15%
P/E	51.12 - 79.47	62.33	10.9%
EV/EBITDA	33.76 - 53.48	41.57	-26.1%
EPV	19.77 - 24.63	22.20	-60.5%
DDM - Stable	21.91 - 58.52	40.22	-28.5%
DDM - Multi	32.25 - 59.16	41.05	-27.0%