What is the intrinsic value of 300498.SZ?

As of 2025-07-06, 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 17.39 CNY, the upside of Wens Foodstuff Group Co Ltd is -27.30%.

The range of the Intrinsic Value is 9.14 - 19.11 CNY

Is 300498.SZ undervalued or overvalued?

Based on its market price of 17.39 CNY and our intrinsic valuation, Wens Foodstuff Group Co Ltd (300498.SZ) is overvalued by 27.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	9.14 - 19.11	12.64	-27.3%
DCF (Growth 10y)	15.13 - 28.77	19.95	14.7%
DCF (EBITDA 5y)	36.77 - 77.71	54.16	211.4%
DCF (EBITDA 10y)	40.40 - 87.40	59.81	244.0%
Fair Value	9.37 - 9.37	9.37	-46.13%
P/E	20.62 - 42.61	31.51	81.2%
EV/EBITDA	18.20 - 40.57	24.82	42.7%
EPV	(16.38) - (19.67)	(18.03)	-203.7%
DDM - Stable	13.74 - 32.51	23.12	33.0%
DDM - Multi	13.88 - 25.28	17.90	2.9%