As of 2025-07-09, the Intrinsic Value of Wens Foodstuff Group Co Ltd (300498.SZ) is 12.64 CNY. This 300498.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.17 CNY, the upside of Wens Foodstuff Group Co Ltd is -26.4%.

The range of the Intrinsic Value is 9.14 - 19.11 CNY.

Is 300498.SZ undervalued or overvalued?

Based on its market price of 17.17 CNY and our intrinsic valuation, Wens Foodstuff Group Co Ltd (300498.SZ) is overvalued by 26.4%.

17.17 CNY

Stock Price

12.64 CNY

Intrinsic Value

Intrinsic Value Details

300498.SZ Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	9.14 - 19.11	12.64	-26.4%
DCF (Growth Exit 10Y)	15.13 - 28.77	19.95	16.2%
DCF (EBITDA Exit 5Y)	36.77 - 78.08	54.34	216.5%
DCF (EBITDA Exit 10Y)	40.4 - 87.79	59.99	249.4%
Peter Lynch Fair Value	9.37 - 9.37	9.37	-45.44%
P/E Multiples	20.62 - 43.02	31.70	84.6%
EV/EBITDA Multiples	18.2 - 40.77	24.87	44.8%
Dividend Discount Model - Stable	13.74 - 32.51	23.12	34.7%
Dividend Discount Model - Multi Stages	13.88 - 25.28	17.90	4.2%

300498.SZ Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Want Want China Holdings Ltd	5.58 - 10.52	7.17	31.4%
Dali Foods Group Co Ltd	3.8 - 6.5	4.67	25.3%
Jiangsu Lihua Animal Husbandry Co Ltd	11.11 - 26.16	15.77	-15.8%
Shandong Yisheng Livestock & Poultry Breeding Co Ltd	4.5 - 10.59	6.41	-21.9%
Hunan New Wellful Co Ltd	1.36 - 8.64	3.71	-39.9%
Luoniushan Co Ltd	3.77 - 7.25	4.92	-21.2%
COFCO Joycome Foods Ltd	3.22 - 3.22	3.22	93.8%
Tech-bank Food Co Ltd	1.83 - 4.39	2.78	-7.0%
Shandong Xiantan Co Ltd	8.59 - 20.12	11.77	99.9%
Tianshui Zhongxing Bio-technology Co Ltd	2.49 - 7.51	4.15	-48.5%

300498.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	114,248
Beta	1.16
Outstanding shares (mil)	6,654
Enterprise Value (mil)	136,466

Market risk premium	6.6%
Cost of Equity	9.35%
Cost of Debt	5%
WACC	8.5%