300298.SZ
Sinocare Inc
Price:  
22.25 
CNY
Volume:  
4,024,200.00
China | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

300298.SZ Intrinsic Value

-33.60 %
Upside

What is the intrinsic value of 300298.SZ?

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

Is 300298.SZ undervalued or overvalued?

Based on its market price of 22.25 CNY and our intrinsic valuation, Sinocare Inc (300298.SZ) is overvalued by 33.60%.

22.25 CNY
Stock Price
14.78 CNY
Intrinsic Value
Intrinsic Value Details

300298.SZ Intrinsic Value - Valuation Summary

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%

300298.SZ Intrinsic Value - Key Valuation Metrics

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%