What is the intrinsic value of 688278.SS?

As of 2025-05-18, the Intrinsic Value of Xiamen Amoytop Biotech Co Ltd (688278.SS) is 43.72 CNY. This 688278.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.03 CNY, the upside of Xiamen Amoytop Biotech Co Ltd is -40.10%.

The range of the Intrinsic Value is 33.14 - 65.95 CNY

Is 688278.SS undervalued or overvalued?

Based on its market price of 73.03 CNY and our intrinsic valuation, Xiamen Amoytop Biotech Co Ltd (688278.SS) is overvalued by 40.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	33.14 - 65.95	43.72	-40.1%
DCF (Growth 10y)	62.99 - 128.20	84.11	15.2%
DCF (EBITDA 5y)	128.56 - 167.72	148.23	103.0%
DCF (EBITDA 10y)	173.80 - 251.29	210.57	188.3%
Fair Value	54.14 - 54.14	54.14	-25.87%
P/E	54.91 - 70.03	62.60	-14.3%
EV/EBITDA	38.43 - 72.91	60.30	-17.4%
EPV	8.20 - 10.49	9.34	-87.2%
DDM - Stable	16.75 - 45.37	31.06	-57.5%
DDM - Multi	41.53 - 87.37	56.30	-22.9%