What is the intrinsic value of 300485.SZ?

As of 2025-07-19, the Intrinsic Value of Beijing Science Sun Pharmaceutical Co Ltd (300485.SZ) is 0.89 CNY. This 300485.SZ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 13.72 CNY, the upside of Beijing Science Sun Pharmaceutical Co Ltd is -93.50%.

The range of the Intrinsic Value is 0.75 - 1.07 CNY

Is 300485.SZ undervalued or overvalued?

Based on its market price of 13.72 CNY and our intrinsic valuation, Beijing Science Sun Pharmaceutical Co Ltd (300485.SZ) is overvalued by 93.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(2.14) - (0.60)	(0.96)	-107.0%
DCF (Growth 10y)	(0.59) - (1.87)	(0.89)	-106.5%
DCF (EBITDA 5y)	0.75 - 1.07	0.89	-93.5%
DCF (EBITDA 10y)	0.45 - 0.84	0.62	-95.5%
Fair Value	-1.99 - -1.99	-1.99	-114.51%
P/E	(9.69) - 5.31	(3.72)	-127.1%
EV/EBITDA	(1.80) - 1.51	(0.41)	-103.0%
EPV	(0.30) - (0.50)	(0.40)	-102.9%
DDM - Stable	(1.89) - (6.33)	(4.11)	-130.0%
DDM - Multi	0.97 - 2.71	1.45	-89.4%