As of 2025-06-03, the Intrinsic Value of Zhongyin Babi Food Co Ltd (605338.SS) is 12.50 CNY. This 605338.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.49 CNY, the upside of Zhongyin Babi Food Co Ltd is -35.90%.
The range of the Intrinsic Value is 10.78 - 15.52 CNY
Based on its market price of 19.49 CNY and our intrinsic valuation, Zhongyin Babi Food Co Ltd (605338.SS) is overvalued by 35.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.78 - 15.52 | 12.50 | -35.9% |
| DCF (Growth 10y) | 12.35 - 17.59 | 14.27 | -26.8% |
| DCF (EBITDA 5y) | 32.63 - 40.06 | 35.98 | 84.6% |
| DCF (EBITDA 10y) | 30.14 - 39.82 | 34.43 | 76.7% |
| Fair Value | 20.47 - 20.47 | 20.47 | 5.03% |
| P/E | 24.72 - 33.74 | 28.56 | 46.6% |
| EV/EBITDA | 20.19 - 25.46 | 23.20 | 19.0% |
| EPV | 5.41 - 5.94 | 5.68 | -70.9% |
| DDM - Stable | 7.85 - 17.71 | 12.78 | -34.4% |
| DDM - Multi | 11.98 - 20.46 | 15.06 | -22.7% |
| Market Cap (mil) | 4,669.22 |
| Beta | 1.18 |
| Outstanding shares (mil) | 239.57 |
| Enterprise Value (mil) | 3,832.67 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.08% |
| Cost of Debt | 5.00% |
| WACC | 10.01% |