As of 2025-06-03, the Intrinsic Value of Guangdong VTR Bio-Tech Co Ltd (300381.SZ) is 3.62 CNY. This 300381.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.90 CNY, the upside of Guangdong VTR Bio-Tech Co Ltd is -54.20%.
The range of the Intrinsic Value is 2.70 - 5.93 CNY
Based on its market price of 7.90 CNY and our intrinsic valuation, Guangdong VTR Bio-Tech Co Ltd (300381.SZ) is overvalued by 54.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.70 - 5.93 | 3.62 | -54.2% |
| DCF (Growth 10y) | 2.75 - 5.60 | 3.56 | -54.9% |
| DCF (EBITDA 5y) | 12.38 - 17.32 | 14.86 | 88.1% |
| DCF (EBITDA 10y) | 9.35 - 14.58 | 11.81 | 49.5% |
| Fair Value | 0.83 - 0.83 | 0.83 | -89.48% |
| P/E | 1.05 - 2.94 | 1.89 | -76.1% |
| EV/EBITDA | 0.21 - 9.97 | 3.85 | -51.2% |
| EPV | (3.11) - (4.44) | (3.77) | -147.8% |
| DDM - Stable | 0.27 - 0.87 | 0.57 | -92.8% |
| DDM - Multi | 1.84 - 4.80 | 2.68 | -66.1% |
| Market Cap (mil) | 3,879.37 |
| Beta | 1.34 |
| Outstanding shares (mil) | 491.06 |
| Enterprise Value (mil) | 3,680.07 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.07% |
| Cost of Debt | 5.00% |
| WACC | 9.95% |