EN DE

Tellgen Corp (300642) Fair Value & Analysis

Healthcare · CN · Market cap 2.1B CNY

TC Tellgen Corp 300642 · SHE
Price¥17.24
Fair Value¥2.03
Upside-88.2%
Quality55/100

Structural break: The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.

Watch Tellgen Corp for free, get notified when fair value or trend changes. Watch for free

Strengths

Low debt · generates free cash flow

Risks

!Trades 750% ABOVE our fair value of ¥2.03
!Mixed Growth (revenue 5y −0.2 %/yr)
!Loss over the last twelve months · -0.7% net margin · fiscal year 2025 1.0%
!Mixed vs. peers (6/13)
Mixed Growth (revenue 5y −0.2 %/yr)
Loss over the last twelve months · -0.7% net margin · fiscal year 2025 1.0%
Low debt · generates free cash flow
0.78% dividend yield
Mixed vs. peers (6/13)
Narrow moat 20/100
Evidence: High Range ¥1.34 – ¥2.54 Share as image

Fair value as of: Aug 25, 2026

From 25 valuation models · updated 2 days ago

Share price +45.1% over the past month.

A solid business, but trading 750% above our fair value.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Track Tellgen Corp and get told automatically when its fair value or trend turns, plus fair value for all 35,000+ stocks. 14 days of Pro free, no card. Track it free

What matters now

  • The price sits above even our optimistic bull case (¥2.54). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥1.34 to ¥2.54) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥45.44 ¥10.31 Fair Value ¥2.03 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 25, 2026.

How to read this chart

60‑month range ¥10.31 – ¥45.44 · fair‑value band ¥1.34 – ¥2.54 · the ¥17.24 price screens above the ¥2.03 fair value. Dashed = 300-day average. As of Aug 25, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Tellgen Corp (300642) currently trades at ¥17.24, while our model-based Fair Value estimate is ¥2.03, implying the stock looks roughly 88.2% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Tellgen Corp generated revenue of 372M CNY at a net margin of -0.7%. Revenue grew 10.3% year over year. It earns a return on equity of -0.4%. The balance sheet holds a net cash position of 212M CNY. Fundamentals as of Aug 25, 2026

Our scenario range runs from ¥1.34 (bear case) to ¥2.54 (bull case); at ¥17.24, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 47% below its 52-week high and 39% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -28% fair-value upside, at -88%, 300642 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (¥0.1500 to ¥9.03). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ¥5.31 ¥7.69 ¥10.98 80
Residual Income ¥5.80 ¥5.35 ¥3.53 76
Rev-Margin DCF ¥3.32 ¥4.76 ¥6.44 74
All 25 models by family
DCF Models
FCF DCF ¥5.25 ¥7.96 ¥11.97 38
5Y Revenue Exit ¥3.32 ¥4.70 ¥6.40 39
5Y EBITDA Exit ¥5.62 ¥9.03 ¥13.00 41
5Y P/E Exit ¥2.21 ¥2.62 ¥2.99 38
10Y Revenue Exit ¥3.93 ¥5.35 ¥7.16 36
10Y EBITDA Exit ¥5.43 ¥8.29 ¥12.10 37
10Y P/E Exit ¥3.30 ¥3.93 ¥4.60 35
Earnings-Based
Graham-Dodd ¥0.1500 ¥0.4800 ¥0.6400 54
Lynch FV ¥0.1100 ¥0.1500 ¥0.2000 50
PEG = 1.0 ¥0.1100 ¥0.1500 ¥0.2000 46
EPV ¥1.92 ¥2.19 ¥2.43 59
Dividend Discount
Gordon GGM ¥1.56 ¥3.10 ¥4.70 70
DDM Multi-Stage ¥1.56 ¥2.56 ¥3.28 61
Multiples
P/E Multiple ¥0.3600 ¥0.4900 ¥0.6100 63
P/S Multiple ¥0.2800 ¥0.3800 ¥0.4700 58
P/B Multiple ¥0.2800 ¥0.3800 ¥0.4700 55
EV/EBIT ¥3.20 ¥4.20 ¥5.21 53
EV/EBITDA ¥6.53 ¥8.65 ¥10.77 54
EV/Revenue ¥2.33 ¥3.25 ¥4.18 43
Asset-Based
NCAV (Graham) ¥4.39 ¥5.88 ¥8.78 50
Growth DCF
Growth DCF ¥5.31 ¥7.69 ¥10.98 80
Rev-Margin DCF ¥3.32 ¥4.76 ¥6.44 74
Economic Profit
Residual Income ¥5.80 ¥5.35 ¥3.53 76
ROIC Compounder ¥1.92 ¥2.19 ¥2.43 72
Growth Earnings
Growth-Adj P/E ¥0.3000 ¥0.4300 ¥0.5600 68

Widest divergence: Asset-Based (¥5.88) versus Earnings-Based (¥0.1500). Highest evidence: Growth DCF (80).

Notify me when 300642 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 5.65 TTM
Dividend yield 0.8%
Net margin -0.7% TTM
Return on equity -0.4% TTM
Return on assets 0.2% TTM
Operating margin -2.5% TTM
More key figures
Profitability
EPS (TTM) ¥-0.0200
Growth
Revenue (TTM) 372M CNY TTM
Revenue growth (YoY) +10.3% 3y avg -20.2%
EPS growth (YoY) -83.0%
Balance sheet & cash flow
Free cash flow 75.9M CNY FY2025
Net cash 212M CNY FY2024

Figures from reported company fundamentals · as of Aug 25, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 59 · Market factors (momentum, volatility) 37

Profitability 15
Margins and returns on capital today
Quality Growth 29
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 52
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 31
Distance to the 52-week high (market factor)
Net Issuance 81
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Tellgen Corporation researches and develops, manufactures, and distributes IVDs in China and internationally. The company offers tumor markers; cervical cancer and HPV testing kits; Y chromosome microdeletions test kits; autoimmune; tumor methylation; cardiovascular, eugenics, and inflammation.

Full company description

Tellgen Corporation researches and develops, manufactures, and distributes IVDs in China and internationally. The company offers tumor markers; cervical cancer and HPV testing kits; Y chromosome microdeletions test kits; autoimmune; tumor methylation; cardiovascular, eugenics, and inflammation. It also provides diagnostic reagents/testing instruments and assembly lines. The company was founded in 2003 and is based in Shanghai, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tellgen Corp reported revenue of ¥364M in FY2025 versus ¥655M in FY2021, a compound −13.7%/yr. Reported net income was ¥3.6M in FY2025, compounding −61.4%/yr from FY2021.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
364M CNY
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−12.6%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−0.2%
Avg. revenue growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+20.1%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
−52.2% (-53.0 + 0.8)
Revenue −13.7%/yr
FY21 ¥655M
FY22 ¥716M
FY23 ¥543M
FY24 ¥437M
FY25 ¥364M
Net income −61.4%/yr
FY21 ¥161M
FY22 ¥125M
FY23 ¥89.4M
FY24 ¥34.5M
FY25 ¥3.6M
Character of growth · EPS growth decomposed (2013-2024) +4.6 % p.a.
Revenue per share +14.9 pp

of which total revenue +18.6 pp · buybacks/dilution −3.8 pp

EBIT margin −9.6 pp
Tax rate +1.0 pp
Residual (interest, one-offs) −1.7 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

300642 screens 88% overvalued. Compare with Abbott Laboratories, →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Tellgen Corp Fair Value". https://www.fairvalue-calculator.com/stock/300642

Peer Group

Medical Devices · 363 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 55 · Above median
Fair Value upside −88% · Bottom 25%
Return on assets 0% · Below median
Net margin (TTM) -1% · Below median
Operating margin (TTM) -2% · Below median
Revenue growth 10% · Above median
Dividend yield (TTM) 0.6% · Bottom 25%
Debt / equity 0.25× · Higher than median

Valuation Multiples vs Medical Devices median · lower = cheaper

P/B 0.22× · Cheaper than 75% of peers
P/S (TTM) 0.84× · Cheaper than median
P/FCF 4.1× · Cheaper than median
EV/EBITDA 4.8× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE52 · sector 31
PAST0 · sector 5
HEALTH87 · sector 97
DIVIDEND12 · sector 34

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Medical Devices stocks, each showing price versus our Fair Value estimate (as of Aug 25, 2026).

Stock Price Fair Value vs Fair Value
Abbott Laboratories, ABT $110.91 $74.79 -33%
Stryker Corporation SYK $327.70 $186.28 -43%
Medtronic plc MDT $90.76 $65.57 -28%
Boston Scientific Corporation BSX $50.37 $38.44 -24%
Edwards Lifesciences Corporation EW $93.05 $41.02 -56%
Siemens Healthineers AG SHL €39.04 €33.87 -13%
DexCom, Inc DXCM $90.80 $38.95 -57%
GE HealthCare Technologies Inc GEHC $74.82 $64.13 -14%
Koninklijke Philips N.V PHIA €23.69 €14.36 -39%
Shenzhen Mindray Bio-Medical Electronics Co 300760 ¥150.63 ¥147.63 -2%

Compare Tellgen Corp with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Tellgen Corp (300642) overvalued or undervalued?
As of Aug 25, 2026, our model estimates a fair value of ¥2.03 versus a price of ¥17.24, about −88% (overvalued).
What is the fair value of 300642?
Our model-based fair value for Tellgen Corp is ¥2.03 (as of Aug 25, 2026), built from audited fundamentals. The current price: ¥17.24.
What is the quality score of 300642?
Tellgen Corp has a Quality Score of 55/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Tellgen Corp (300642)?
Tellgen Corp reported trailing-twelve-month revenue of about 372M CNY (latest available figure, as of Aug 25, 2026).
What is the net profit margin of 300642?
The net profit margin of Tellgen Corp is about -0.7%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Tellgen Corp pay a dividend?
Tellgen Corp currently shows a dividend yield of about 0.78% relative to its recent price (as of Aug 25, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

Free · no account needed

Watch Tellgen Corp in the live analysis

One click puts Tellgen Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.