As of 2025-07-05, the Intrinsic Value of CNFC Overseas Fisheries Co Ltd (000798.SZ) is 5.96 CNY. This 000798.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 7.66 CNY, the upside of CNFC Overseas Fisheries Co Ltd is -22.2%.
The range of the Intrinsic Value is 1.06 - 17.65 CNY.
Based on its market price of 7.66 CNY and our intrinsic valuation, CNFC Overseas Fisheries Co Ltd (000798.SZ) is overvalued by 22.2%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | (8.60) - (6.78) | (8.07) | -205.3% | |
DCF (Growth Exit 10Y) | 1.06 - 17.65 | 5.96 | -22.2% | |
Peter Lynch Fair Value | -1.24 - -1.24 | -1.24 | -116.16% | |
P/E Multiples | (4.31) - 1.54 | (2.03) | -126.4% | |
EV/EBITDA Multiples | (7.94) - 4.52 | (2.25) | -129.4% | |
Dividend Discount Model - Multi Stages | 3.92 - 9.56 | 5.67 | -25.9% |
Market Cap (mil) | 2,802 |
Beta | 1 |
Outstanding shares (mil) | 366 |
Enterprise Value (mil) | 5,525 |
Market risk premium | 6.6% |
Cost of Equity | 15.95% |
Cost of Debt | 5% |
WACC | 9.6% |