As of 2025-07-10, the Intrinsic Value of SonoScape Medical Corp (300633.SZ) is 8.93 CNY. This 300633.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.52 CNY, the upside of SonoScape Medical Corp is -68.7%.

The range of the Intrinsic Value is 7.18 - 13.31 CNY.

Is 300633.SZ undervalued or overvalued?

Based on its market price of 28.52 CNY and our intrinsic valuation, SonoScape Medical Corp (300633.SZ) is overvalued by 68.7%.

28.52 CNY

Stock Price

8.93 CNY

Intrinsic Value

Intrinsic Value Details

300633.SZ Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	7.18 - 13.31	8.93	-68.7%
DCF (Growth Exit 10Y)	9.92 - 19.82	12.76	-55.2%
DCF (EBITDA Exit 5Y)	16.83 - 28.49	22.29	-21.9%
DCF (EBITDA Exit 10Y)	19.33 - 35.56	26.53	-7.0%
Peter Lynch Fair Value	2.91 - 2.91	2.91	-89.81%
P/E Multiples	3.57 - 10.16	6.64	-76.7%
EV/EBITDA Multiples	1.39 - 11.99	5.90	-79.3%
Earnings Power Value	4.81 - 5.54	5.18	-81.8%
Dividend Discount Model - Stable	0.98 - 3.14	2.06	-92.8%
Dividend Discount Model - Multi Stages	9 - 18.06	11.63	-59.2%

300633.SZ Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
iRay Technology Co Ltd	27.25 - 73.09	40.31	-54.5%
Sinocare Inc	10.76 - 23.93	14.78	-33.6%
Beijing Wandong Medical Technology Co Ltd	9.93 - 15.85	11.82	-31.7%
Shanghai Tofflon Science and Technology Co Ltd	9.14 - 14.31	10.88	-17.2%
Edan Instruments Inc	5.28 - 7.32	6.05	-49.9%
AK Medical Holdings Ltd	2.33 - 4.63	3.08	-45.5%
Shenzhen Lifotronic Technology Co Ltd	10.6 - 15.85	12.53	-4.0%
Zhende Medical Co Ltd	9.76 - 17.89	12.44	-40.6%
Beijing Chunlizhengda Medical Instruments Co Ltd	18.49 - 27.61	22.04	67.0%
Nanjing Vishee Medical Technology Co Ltd	20.56 - 28.85	23.36	-48.1%

300633.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	12,341
Beta	1.73
Outstanding shares (mil)	433
Enterprise Value (mil)	11,173

Market risk premium	6.6%
Cost of Equity	9.8%
Cost of Debt	5%
WACC	9.7%