As of 2025-07-07, the Intrinsic Value of Angel Yeast Co Ltd (600298.SS) is 24.73 CNY. This 600298.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.90 CNY, the upside of Angel Yeast Co Ltd is -29.10%.
The range of the Intrinsic Value is 17.41 - 39.49 CNY
Based on its market price of 34.90 CNY and our intrinsic valuation, Angel Yeast Co Ltd (600298.SS) is overvalued by 29.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.41 - 39.49 | 24.73 | -29.1% |
| DCF (Growth 10y) | 29.49 - 62.54 | 40.52 | 16.1% |
| DCF (EBITDA 5y) | 61.13 - 78.52 | 71.52 | 104.9% |
| DCF (EBITDA 10y) | 71.84 - 102.63 | 88.20 | 152.7% |
| Fair Value | 15.50 - 15.50 | 15.50 | -55.59% |
| P/E | 28.32 - 34.58 | 31.55 | -9.6% |
| EV/EBITDA | 20.00 - 39.35 | 29.14 | -16.5% |
| EPV | (10.08) - (11.38) | (10.73) | -130.7% |
| DDM - Stable | 9.70 - 24.43 | 17.06 | -51.1% |
| DDM - Multi | 23.98 - 46.22 | 31.50 | -9.7% |
| Market Cap (mil) | 30,315.54 |
| Beta | 0.44 |
| Outstanding shares (mil) | 868.64 |
| Enterprise Value (mil) | 35,682.10 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.63% |
| Cost of Debt | 5.00% |
| WACC | 10.31% |