300416.SZ
Suzhou Sushi Testing Group Co Ltd
Price:  
14.27 
CNY
Volume:  
15,182,638.00
China | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

300416.SZ Intrinsic Value

-38.80 %
Upside

What is the intrinsic value of 300416.SZ?

As of 2025-07-18, the Intrinsic Value of Suzhou Sushi Testing Group Co Ltd (300416.SZ) is 8.73 CNY. This 300416.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.27 CNY, the upside of Suzhou Sushi Testing Group Co Ltd is -38.80%.

The range of the Intrinsic Value is 6.56 - 13.01 CNY

Is 300416.SZ undervalued or overvalued?

Based on its market price of 14.27 CNY and our intrinsic valuation, Suzhou Sushi Testing Group Co Ltd (300416.SZ) is overvalued by 38.80%.

14.27 CNY
Stock Price
8.73 CNY
Intrinsic Value
Intrinsic Value Details

300416.SZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.56 - 13.01 8.73 -38.8%
DCF (Growth 10y) 13.54 - 26.64 17.97 25.9%
DCF (EBITDA 5y) 63.69 - 95.73 84.19 490.0%
DCF (EBITDA 10y) 77.22 - 128.34 106.90 649.1%
Fair Value 11.22 - 11.22 11.22 -21.40%
P/E 17.60 - 25.83 21.74 52.4%
EV/EBITDA 20.17 - 33.96 26.06 82.6%
EPV (0.84) - (0.88) (0.86) -106.0%
DDM - Stable 2.98 - 7.30 5.14 -64.0%
DDM - Multi 10.78 - 20.09 13.99 -1.9%

300416.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,257.01
Beta 1.68
Outstanding shares (mil) 508.55
Enterprise Value (mil) 7,609.81
Market risk premium 6.13%
Cost of Equity 12.04%
Cost of Debt 5.00%
WACC 11.00%