What is the intrinsic value of 000999.SZ?

As of 2026-05-20, the Intrinsic Value of China Resources Sanjiu Medical & Pharmaceutical Co Ltd (000999.SZ) is 34.48 CNY. This 000999.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.94 CNY, the upside of China Resources Sanjiu Medical & Pharmaceutical Co Ltd is 38.30%.

The range of the Intrinsic Value is 28.52 - 43.83 CNY

Is 000999.SZ undervalued or overvalued?

Based on its market price of 24.94 CNY and our intrinsic valuation, China Resources Sanjiu Medical & Pharmaceutical Co Ltd (000999.SZ) is undervalued by 38.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	28.52 - 43.83	34.48	38.3%
DCF (Growth 10y)	40.56 - 62.11	48.97	96.4%
DCF (EBITDA 5y)	38.50 - 65.79	50.32	101.8%
DCF (EBITDA 10y)	47.69 - 80.50	61.62	147.1%
Fair Value	34.51 - 34.51	34.51	38.37%
P/E	34.62 - 56.78	47.54	90.6%
EV/EBITDA	24.40 - 43.64	33.20	33.1%
EPV	21.97 - 28.38	25.18	0.9%
DDM - Stable	17.79 - 36.39	27.09	8.6%
DDM - Multi	32.97 - 52.41	40.47	62.3%