As of 2025-08-04, the Intrinsic Value of Kuaishou Technology (1024.HK) is 68.32 HKD. This 1024.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 74.60 HKD, the upside of Kuaishou Technology is -8.40%.
The range of the Intrinsic Value is 53.50 - 95.68 HKD
Based on its market price of 74.60 HKD and our intrinsic valuation, Kuaishou Technology (1024.HK) is overvalued by 8.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.50 - 95.68 | 68.32 | -8.4% |
| DCF (Growth 10y) | 66.75 - 114.03 | 83.51 | 11.9% |
| DCF (EBITDA 5y) | 38.67 - 94.76 | 61.83 | -17.1% |
| DCF (EBITDA 10y) | 54.49 - 115.80 | 79.02 | 5.9% |
| Fair Value | 19.20 - 19.20 | 19.20 | -74.26% |
| P/E | 81.63 - 113.73 | 92.56 | 24.1% |
| EV/EBITDA | 44.14 - 356.45 | 141.47 | 89.6% |
| EPV | 1.90 - 3.16 | 2.53 | -96.6% |
| DDM - Stable | 27.74 - 65.94 | 46.84 | -37.2% |
| DDM - Multi | 44.09 - 82.72 | 57.65 | -22.7% |
| Market Cap (mil) | 321,300.72 |
| Beta | 1.79 |
| Outstanding shares (mil) | 4,306.98 |
| Enterprise Value (mil) | 332,546.30 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.46% |
| Cost of Debt | 5.00% |
| WACC | 9.05% |