As of 2025-08-12, the Intrinsic Value of Hengan International Group Company Ltd (1044.HK) is 27.73 HKD. This 1044.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.28 HKD, the upside of Hengan International Group Company Ltd is 14.20%.
The range of the Intrinsic Value is 22.14 - 38.35 HKD
Based on its market price of 24.28 HKD and our intrinsic valuation, Hengan International Group Company Ltd (1044.HK) is undervalued by 14.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.14 - 38.35 | 27.73 | 14.2% |
| DCF (Growth 10y) | 22.83 - 37.05 | 27.80 | 14.5% |
| DCF (EBITDA 5y) | 54.99 - 83.59 | 64.44 | 165.4% |
| DCF (EBITDA 10y) | 44.54 - 70.95 | 53.62 | 120.8% |
| Fair Value | 10.82 - 10.82 | 10.82 | -55.45% |
| P/E | 48.77 - 79.45 | 62.36 | 156.8% |
| EV/EBITDA | 36.18 - 83.76 | 55.72 | 129.5% |
| EPV | 17.09 - 22.38 | 19.74 | -18.7% |
| DDM - Stable | 11.15 - 25.27 | 18.21 | -25.0% |
| DDM - Multi | 14.67 - 24.12 | 18.11 | -25.4% |
| Market Cap (mil) | 28,184.71 |
| Beta | 0.82 |
| Outstanding shares (mil) | 1,160.82 |
| Enterprise Value (mil) | 26,929.48 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.64% |
| Cost of Debt | 4.25% |
| WACC | 9.50% |