As of 2025-05-26, the Intrinsic Value of China Marine Food Group Ltd (CMFO) is 1.20 USD. This CMFO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.01 USD, the upside of China Marine Food Group Ltd is 15,489.30%.
The range of the Intrinsic Value is 0.51 - 6.85 USD
Based on its market price of 0.01 USD and our intrinsic valuation, China Marine Food Group Ltd (CMFO) is undervalued by 15,489.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.51 - 6.85 | 1.20 | 15489.3% |
| DCF (Growth 10y) | 2.95 - 25.04 | 5.35 | 69379.2% |
| DCF (EBITDA 5y) | 3.72 - 10.30 | 6.21 | 80563.0% |
| DCF (EBITDA 10y) | 4.87 - 12.87 | 7.89 | 102365.1% |
| Fair Value | -0.56 - -0.56 | -0.56 | -7,315.46% |
| P/E | (2.27) - (3.19) | (2.87) | -37331.9% |
| EV/EBITDA | 1.16 - 6.85 | 3.56 | 46143.5% |
| EPV | 5.54 - 5.69 | 5.61 | 72793.4% |
| DDM - Stable | (0.45) - (1.55) | (1.00) | -13068.8% |
| DDM - Multi | 0.54 - 1.63 | 0.83 | 10702.8% |
| Market Cap (mil) | 0.23 |
| Beta | -22.37 |
| Outstanding shares (mil) | 29.72 |
| Enterprise Value (mil) | 17.89 |
| Market risk premium | 4.60% |
| Cost of Equity | 15.19% |
| Cost of Debt | 5.08% |
| WACC | 4.50% |