600055.SS
Beijing Wandong Medical Technology Co Ltd
Price:  
17.30 
CNY
Volume:  
3,639,109.00
China | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

600055.SS Intrinsic Value

-31.70 %
Upside

What is the intrinsic value of 600055.SS?

As of 2025-07-10, the Intrinsic Value of Beijing Wandong Medical Technology Co Ltd (600055.SS) is 11.82 CNY. This 600055.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.30 CNY, the upside of Beijing Wandong Medical Technology Co Ltd is -31.70%.

The range of the Intrinsic Value is 9.93 - 15.85 CNY

Is 600055.SS undervalued or overvalued?

Based on its market price of 17.30 CNY and our intrinsic valuation, Beijing Wandong Medical Technology Co Ltd (600055.SS) is overvalued by 31.70%.

17.30 CNY
Stock Price
11.82 CNY
Intrinsic Value
Intrinsic Value Details

600055.SS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.93 - 15.85 11.82 -31.7%
DCF (Growth 10y) 15.35 - 27.59 19.26 11.3%
DCF (EBITDA 5y) 22.66 - 42.38 32.80 89.6%
DCF (EBITDA 10y) 29.53 - 60.91 44.57 157.6%
Fair Value 1.13 - 1.13 1.13 -93.46%
P/E 8.52 - 12.89 10.90 -37.0%
EV/EBITDA 7.94 - 11.10 9.24 -46.6%
EPV 5.71 - 6.00 5.85 -66.2%
DDM - Stable 1.65 - 4.56 3.11 -82.0%
DDM - Multi 8.04 - 17.75 11.13 -35.7%

600055.SS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,162.94
Beta 1.20
Outstanding shares (mil) 703.06
Enterprise Value (mil) 8,743.95
Market risk premium 6.13%
Cost of Equity 10.53%
Cost of Debt 5.00%
WACC 10.46%