300206.SZ
Edan Instruments Inc
Price:  
12.08 
CNY
Volume:  
4,498,390.00
China | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

300206.SZ Intrinsic Value

-49.90 %
Upside

What is the intrinsic value of 300206.SZ?

As of 2025-07-10, the Intrinsic Value of Edan Instruments Inc (300206.SZ) is 6.05 CNY. This 300206.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.08 CNY, the upside of Edan Instruments Inc is -49.90%.

The range of the Intrinsic Value is 5.28 - 7.32 CNY

Is 300206.SZ undervalued or overvalued?

Based on its market price of 12.08 CNY and our intrinsic valuation, Edan Instruments Inc (300206.SZ) is overvalued by 49.90%.

12.08 CNY
Stock Price
6.05 CNY
Intrinsic Value
Intrinsic Value Details

300206.SZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 5.28 - 7.32 6.05 -49.9%
DCF (Growth 10y) 6.35 - 8.81 7.28 -39.7%
DCF (EBITDA 5y) 13.12 - 17.41 15.85 31.2%
DCF (EBITDA 10y) 12.91 - 18.26 15.96 32.1%
Fair Value 8.14 - 8.14 8.14 -32.64%
P/E 7.47 - 12.56 10.70 -11.4%
EV/EBITDA 6.08 - 11.44 8.68 -28.2%
EPV 3.93 - 4.46 4.19 -65.3%
DDM - Stable 1.98 - 4.24 3.11 -74.3%
DDM - Multi 3.24 - 5.48 4.08 -66.2%

300206.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,002.29
Beta 1.35
Outstanding shares (mil) 579.66
Enterprise Value (mil) 5,899.18
Market risk premium 6.13%
Cost of Equity 11.21%
Cost of Debt 5.00%
WACC 11.19%