As of 2025-07-23, the Intrinsic Value of Feiyu Technology International Company Ltd (1022.HK) is (1.51) HKD. This 1022.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.30 HKD, the upside of Feiyu Technology International Company Ltd is -610.90%.
The range of the Intrinsic Value is (15.71) - (0.82) HKD
Based on its market price of 0.30 HKD and our intrinsic valuation, Feiyu Technology International Company Ltd (1022.HK) is overvalued by 610.90%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (15.71) - (0.82) | (1.51) | -610.9% |
| DCF (Growth 10y) | (0.91) - (16.41) | (1.63) | -653.6% |
| DCF (EBITDA 5y) | (0.23) - (0.32) | (1,349.63) | -123450.0% |
| DCF (EBITDA 10y) | (0.37) - (0.48) | (1,349.63) | -123450.0% |
| Fair Value | -0.14 - -0.14 | -0.14 | -147.02% |
| P/E | (0.30) - (0.34) | (0.32) | -209.6% |
| EV/EBITDA | (0.14) - (0.27) | (0.24) | -180.4% |
| EPV | (0.14) - (0.23) | (0.18) | -162.7% |
| DDM - Stable | (0.35) - (7.03) | (3.69) | -1351.4% |
| DDM - Multi | (0.38) - (6.12) | (0.73) | -346.8% |
| Market Cap (mil) | 516.08 |
| Beta | 1.37 |
| Outstanding shares (mil) | 1,749.44 |
| Enterprise Value (mil) | 503.85 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.82% |
| Cost of Debt | 5.87% |
| WACC | 6.61% |