What is the intrinsic value of 105.HK?

As of 2025-07-13, the Intrinsic Value of Associated International Hotels Ltd (105.HK) is 7.92 HKD. This 105.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.25 HKD, the upside of Associated International Hotels Ltd is 50.90%.

The range of the Intrinsic Value is 6.40 - 10.73 HKD

Is 105.HK undervalued or overvalued?

Based on its market price of 5.25 HKD and our intrinsic valuation, Associated International Hotels Ltd (105.HK) is undervalued by 50.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	6.40 - 10.73	7.92	50.9%
DCF (Growth 10y)	6.94 - 11.41	8.52	62.4%
DCF (EBITDA 5y)	5.95 - 9.55	7.18	36.8%
DCF (EBITDA 10y)	6.62 - 10.44	7.95	51.5%
Fair Value	-7.93 - -7.93	-7.93	-251.11%
P/E	(11.65) - 10.48	(2.15)	-141.0%
EV/EBITDA	5.38 - 9.00	6.85	30.5%
EPV	6.64 - 9.52	8.08	54.0%
DDM - Stable	(13.27) - (31.82)	(22.54)	-529.4%
DDM - Multi	10.57 - 20.55	14.04	167.5%