As of 2025-07-07, the Intrinsic Value of Jiugui Liquor Co Ltd (000799.SZ) is 4.49 CNY. This 000799.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.79 CNY, the upside of Jiugui Liquor Co Ltd is -90.00%.
The range of the Intrinsic Value is 3.50 - 4.87 CNY
Based on its market price of 44.79 CNY and our intrinsic valuation, Jiugui Liquor Co Ltd (000799.SZ) is overvalued by 90.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.50 - 4.87 | 4.49 | -90.0% |
| DCF (Growth 10y) | 4.27 - 2.08 | 3.66 | -91.8% |
| DCF (EBITDA 5y) | 9.31 - 10.68 | 9.77 | -78.2% |
| DCF (EBITDA 10y) | 8.18 - 10.10 | 8.86 | -80.2% |
| Fair Value | -0.45 - -0.45 | -0.45 | -101.00% |
| P/E | (1.31) - 1.44 | (0.09) | -100.2% |
| EV/EBITDA | 0.67 - 10.81 | 5.31 | -88.1% |
| EPV | 8.70 - 11.08 | 9.89 | -77.9% |
| DDM - Stable | (0.61) - (2.04) | (1.33) | -103.0% |
| DDM - Multi | 1.95 - 5.32 | 2.89 | -93.6% |
| Market Cap (mil) | 14,553.61 |
| Beta | 1.86 |
| Outstanding shares (mil) | 324.93 |
| Enterprise Value (mil) | 13,345.01 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.10% |
| Cost of Debt | 5.00% |
| WACC | 11.08% |