300498.SZ
Wens Foodstuff Group Co Ltd
Price:  
17.17 
CNY
Volume:  
34,292,376
China | Food Products

300498.SZ Intrinsic Value

-26.4 %
Upside

What is the intrinsic value of 300498.SZ?

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 - Key Valuation Metrics

Market Cap (mil)114,248
Beta1.16
Outstanding shares (mil)6,654
Enterprise Value (mil)136,466
Market risk premium6.6%
Cost of Equity9.35%
Cost of Debt5%
WACC8.5%