As of 2025-07-02, the Intrinsic Value of Beijing Strong Biotechnologies Inc (300406.SZ) is 14.49 CNY. This 300406.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.07 CNY, the upside of Beijing Strong Biotechnologies Inc is 3.00%.
The range of the Intrinsic Value is 11.27 - 20.77 CNY
Based on its market price of 14.07 CNY and our intrinsic valuation, Beijing Strong Biotechnologies Inc (300406.SZ) is undervalued by 3.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.27 - 20.77 | 14.49 | 3.0% |
| DCF (Growth 10y) | 13.22 - 23.18 | 16.63 | 18.2% |
| DCF (EBITDA 5y) | 27.42 - 37.49 | 32.24 | 129.2% |
| DCF (EBITDA 10y) | 25.31 - 36.74 | 30.57 | 117.3% |
| Fair Value | 21.04 - 21.04 | 21.04 | 49.57% |
| P/E | 21.20 - 28.52 | 25.83 | 83.6% |
| EV/EBITDA | 14.07 - 29.95 | 22.99 | 63.4% |
| EPV | 7.50 - 9.69 | 8.60 | -38.9% |
| DDM - Stable | 5.83 - 14.33 | 10.08 | -28.4% |
| DDM - Multi | 8.93 - 16.83 | 11.64 | -17.2% |
| Market Cap (mil) | 8,277.80 |
| Beta | 1.51 |
| Outstanding shares (mil) | 588.33 |
| Enterprise Value (mil) | 8,401.26 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.70% |
| Cost of Debt | 5.00% |
| WACC | 9.90% |