What is the intrinsic value of 000999.SZ?

As of 2025-05-15, the Intrinsic Value of China Resources Sanjiu Medical & Pharmaceutical Co Ltd (000999.SZ) is 49.55 CNY. This 000999.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.11 CNY, the upside of China Resources Sanjiu Medical & Pharmaceutical Co Ltd is 17.70%.

The range of the Intrinsic Value is 37.67 - 75.36 CNY

Is 000999.SZ undervalued or overvalued?

Based on its market price of 42.11 CNY and our intrinsic valuation, China Resources Sanjiu Medical & Pharmaceutical Co Ltd (000999.SZ) is undervalued by 17.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	37.67 - 75.36	49.55	17.7%
DCF (Growth 10y)	48.20 - 93.34	62.55	48.5%
DCF (EBITDA 5y)	48.29 - 75.64	58.31	38.5%
DCF (EBITDA 10y)	54.53 - 86.28	66.31	57.5%
Fair Value	29.80 - 29.80	29.80	-29.24%
P/E	40.84 - 51.80	46.43	10.3%
EV/EBITDA	32.28 - 49.49	38.92	-7.6%
EPV	21.18 - 27.36	24.27	-42.4%
DDM - Stable	20.70 - 57.50	39.10	-7.2%
DDM - Multi	42.90 - 85.24	56.35	33.8%