As of 2026-05-27, the Intrinsic Value of Beijing Tongrentang Co Ltd (600085.SS) is 15.81 CNY. This 600085.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.23 CNY, the upside of Beijing Tongrentang Co Ltd is -37.30%.
The range of the Intrinsic Value is 11.07 - 26.69 CNY
Based on its market price of 25.23 CNY and our intrinsic valuation, Beijing Tongrentang Co Ltd (600085.SS) is overvalued by 37.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.07 - 26.69 | 15.81 | -37.3% |
| DCF (Growth 10y) | 12.71 - 28.00 | 17.40 | -31.0% |
| DCF (EBITDA 5y) | 16.43 - 23.78 | 18.44 | -26.9% |
| DCF (EBITDA 10y) | 17.28 - 25.96 | 19.98 | -20.8% |
| Fair Value | 3.93 - 3.93 | 3.93 | -84.42% |
| P/E | 13.25 - 26.28 | 20.18 | -20.0% |
| EV/EBITDA | 10.01 - 15.10 | 11.53 | -54.3% |
| EPV | 21.53 - 30.38 | 25.96 | 2.9% |
| DDM - Stable | 6.69 - 19.58 | 13.14 | -47.9% |
| DDM - Multi | 15.32 - 32.70 | 20.64 | -18.2% |
| Market Cap (mil) | 34,602.19 |
| Beta | 0.36 |
| Outstanding shares (mil) | 1,371.47 |
| Enterprise Value (mil) | 38,136.19 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.92% |
| Cost of Debt | 5.00% |
| WACC | 7.50% |