What is the intrinsic value of 1045.HK?

As of 2025-05-05, the Intrinsic Value of APT Satellite Holdings Ltd (1045.HK) is 3.87 HKD. This 1045.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.92 HKD, the upside of APT Satellite Holdings Ltd is 101.70%.

The range of the Intrinsic Value is 3.23 - 4.90 HKD

Is 1045.HK undervalued or overvalued?

Based on its market price of 1.92 HKD and our intrinsic valuation, APT Satellite Holdings Ltd (1045.HK) is undervalued by 101.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	3.23 - 4.90	3.87	101.7%
DCF (Growth 10y)	3.57 - 5.32	4.25	121.1%
DCF (EBITDA 5y)	2.87 - 3.87	3.36	75.0%
DCF (EBITDA 10y)	3.30 - 4.47	3.85	100.3%
Fair Value	1.09 - 1.09	1.09	-43.26%
P/E	2.47 - 3.83	3.00	56.0%
EV/EBITDA	1.85 - 3.68	2.69	40.1%
EPV	6.89 - 9.46	8.17	325.7%
DDM - Stable	1.47 - 3.03	2.25	17.1%
DDM - Multi	2.03 - 3.12	2.45	27.6%