As of 2025-07-10, the Intrinsic Value of Sinocare Inc (300298.SZ) is 14.78 CNY. This 300298.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.25 CNY, the upside of Sinocare Inc is -33.60%.
The range of the Intrinsic Value is 10.76 - 23.93 CNY
Based on its market price of 22.25 CNY and our intrinsic valuation, Sinocare Inc (300298.SZ) is overvalued by 33.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.76 - 23.93 | 14.78 | -33.6% |
| DCF (Growth 10y) | 19.19 - 43.03 | 26.51 | 19.1% |
| DCF (EBITDA 5y) | 55.73 - 81.73 | 72.58 | 226.2% |
| DCF (EBITDA 10y) | 67.58 - 111.89 | 92.93 | 317.7% |
| Fair Value | 14.07 - 14.07 | 14.07 | -36.78% |
| P/E | 20.02 - 22.76 | 21.65 | -2.7% |
| EV/EBITDA | 16.10 - 24.11 | 20.40 | -8.3% |
| EPV | (2.75) - (3.79) | (3.27) | -114.7% |
| DDM - Stable | 3.99 - 11.53 | 7.76 | -65.1% |
| DDM - Multi | 12.90 - 28.62 | 17.75 | -20.2% |
| Market Cap (mil) | 12,555.01 |
| Beta | 1.40 |
| Outstanding shares (mil) | 564.27 |
| Enterprise Value (mil) | 12,549.01 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.63% |
| Cost of Debt | 5.00% |
| WACC | 10.21% |