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.
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%.
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% |
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% |