As of 2025-07-15, the Intrinsic Value of Beijing Water Business Doctor Co Ltd (300055.SZ) is 8.49 CNY. This 300055.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.10 CNY, the upside of Beijing Water Business Doctor Co Ltd is 39.20%.
The range of the Intrinsic Value is 5.04 - 19.92 CNY
Based on its market price of 6.10 CNY and our intrinsic valuation, Beijing Water Business Doctor Co Ltd (300055.SZ) is undervalued by 39.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.04 - 19.92 | 8.49 | 39.2% |
| DCF (Growth 10y) | 8.12 - 28.52 | 12.88 | 111.1% |
| DCF (EBITDA 5y) | 15.59 - 29.79 | 21.35 | 250.0% |
| DCF (EBITDA 10y) | 16.94 - 33.83 | 23.65 | 287.7% |
| Fair Value | 0.18 - 0.18 | 0.18 | -97.00% |
| P/E | 0.47 - 2.93 | 1.71 | -71.9% |
| EV/EBITDA | (1.03) - 4.65 | 1.77 | -71.0% |
| EPV | (8.01) - (10.40) | (9.21) | -251.0% |
| DDM - Stable | 0.37 - 1.53 | 0.95 | -84.5% |
| DDM - Multi | 6.20 - 18.83 | 9.20 | 50.8% |
| Market Cap (mil) | 5,104.18 |
| Beta | 1.44 |
| Outstanding shares (mil) | 836.75 |
| Enterprise Value (mil) | 6,352.07 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.57% |
| Cost of Debt | 5.00% |
| WACC | 6.84% |