What is the intrinsic value of 1028.HK?

As of 2025-05-22, the Intrinsic Value of C.banner International Holdings Ltd (1028.HK) is 0.45 HKD. This 1028.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.25 HKD, the upside of C.banner International Holdings Ltd is 81.60%.

The range of the Intrinsic Value is 0.38 - 0.62 HKD

Is 1028.HK undervalued or overvalued?

Based on its market price of 0.25 HKD and our intrinsic valuation, C.banner International Holdings Ltd (1028.HK) is undervalued by 81.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.38 - 0.62	0.45	81.6%
DCF (Growth 10y)	0.37 - 0.57	0.43	73.1%
DCF (EBITDA 5y)	0.77 - 1.24	1.00	300.1%
DCF (EBITDA 10y)	0.67 - 1.20	0.90	261.6%
Fair Value	0.63 - 0.63	0.63	151.64%
P/E	0.31 - 0.39	0.36	45.6%
EV/EBITDA	0.54 - 1.06	0.80	221.9%
EPV	0.18 - 0.15	0.16	-35.0%
DDM - Stable	0.16 - 0.44	0.30	18.2%
DDM - Multi	0.19 - 0.46	0.27	9.3%