As of 2025-07-06, the Intrinsic Value of BOQI International Medical Inc (BIMI) is (138,682. USD. This BIMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.31 USD, the upside of BOQI International Medical Inc is -44736510.7%.

The range of the Intrinsic Value is (204,017.64) - (106,849.00) USD.

Is BIMI undervalued or overvalued?

Based on its market price of 0.31 USD and our intrinsic valuation, BOQI International Medical Inc (BIMI) is overvalued by 44736510.7%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

0.31 USD

Stock Price

(138,682. USD

Intrinsic Value

Intrinsic Value Details

BIMI Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(204,017.64) - (106,849.00)	(138,682.87)	-44736510.7%
Peter Lynch Fair Value	-14,295.35 - -14,295.35	-14,295.35	-4611503%
P/E Multiples	(52,492.36) - (50,147.93)	(51,677.53)	-16670271.7%
EV/EBITDA Multiples	(6,792.73) - (10,099.28)	(9,056.73)	-2921624.7%

BIMI Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Kroger Co	62.78 - 119.09	83.33	19.3%
Caseys General Stores Inc	472.14 - 779.84	590.03	14.1%
Sprouts Farmers Market Inc	130.32 - 322.28	183.00	12.8%
PriceSmart Inc	240.98 - 1,000.01	383.41	259.6%
Weis Markets Inc	55.98 - 92.09	68.92	-9.1%
North West Company Inc	49.06 - 141.44	73.20	52.5%
Ingles Markets Inc	59.34 - 95.36	73.38	10.7%
Natural Grocers By Vitamin Cottage Inc	21.78 - 36.3	27.18	-32.2%
Village Super Market Inc	38.18 - 59.23	46.16	18.1%

BIMI Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	0
Beta	4.18
Outstanding shares (mil)	0
Enterprise Value (mil)	0

Market risk premium	5.1%
Cost of Equity	111.55%
Cost of Debt	7%
WACC	7.0%