300759.SZ
Pharmaron Beijing Co Ltd
Price:  
25.10 
CNY
Volume:  
27,077,844.00
China | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

300759.SZ Intrinsic Value

-45.80 %
Upside

What is the intrinsic value of 300759.SZ?

As of 2025-07-11, the Intrinsic Value of Pharmaron Beijing Co Ltd (300759.SZ) is 13.60 CNY. This 300759.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.10 CNY, the upside of Pharmaron Beijing Co Ltd is -45.80%.

The range of the Intrinsic Value is 9.42 - 22.75 CNY

Is 300759.SZ undervalued or overvalued?

Based on its market price of 25.10 CNY and our intrinsic valuation, Pharmaron Beijing Co Ltd (300759.SZ) is overvalued by 45.80%.

25.10 CNY
Stock Price
13.60 CNY
Intrinsic Value
Intrinsic Value Details

300759.SZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.42 - 22.75 13.60 -45.8%
DCF (Growth 10y) 24.18 - 56.93 34.47 37.3%
DCF (EBITDA 5y) 68.63 - 116.05 86.36 244.1%
DCF (EBITDA 10y) 108.64 - 208.11 145.45 479.5%
Fair Value 26.38 - 26.38 26.38 5.08%
P/E 11.76 - 22.75 16.14 -35.7%
EV/EBITDA 19.49 - 34.10 26.02 3.7%
EPV (4.45) - (5.19) (4.82) -119.2%
DDM - Stable 6.75 - 18.53 12.64 -49.6%
DDM - Multi 19.26 - 41.31 26.30 4.8%

300759.SZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 44,450.34
Beta 1.65
Outstanding shares (mil) 1,770.93
Enterprise Value (mil) 48,802.76
Market risk premium 6.13%
Cost of Equity 11.53%
Cost of Debt 5.00%
WACC 10.64%