As of 2025-05-23, the Intrinsic Value of Da Ming International Holdings Ltd (1090.HK) is 72.20 HKD. This 1090.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.63 HKD, the upside of Da Ming International Holdings Ltd is 11,359.90%.
The range of the Intrinsic Value is 39.43 - 293.23 HKD
Based on its market price of 0.63 HKD and our intrinsic valuation, Da Ming International Holdings Ltd (1090.HK) is undervalued by 11,359.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.43 - 293.23 | 72.20 | 11359.9% |
| DCF (Growth 10y) | 51.58 - 348.95 | 90.21 | 14219.6% |
| DCF (EBITDA 5y) | 32.42 - 55.71 | 41.47 | 6483.1% |
| DCF (EBITDA 10y) | 44.35 - 76.45 | 56.81 | 8917.3% |
| Fair Value | -1.76 - -1.76 | -1.76 | -379.66% |
| P/E | (4.59) - 4.37 | (1.35) | -314.1% |
| EV/EBITDA | (8.03) - 0.18 | (4.50) | -814.9% |
| EPV | (9.36) - (10.91) | (10.14) | -1708.8% |
| DDM - Stable | (1.21) - (2.67) | (1.94) | -407.5% |
| DDM - Multi | 5.95 - 11.32 | 7.90 | 1154.4% |
| Market Cap (mil) | 802.95 |
| Beta | 0.35 |
| Outstanding shares (mil) | 1,274.53 |
| Enterprise Value (mil) | 8,561.59 |
| Market risk premium | 5.98% |
| Cost of Equity | 19.17% |
| Cost of Debt | 5.68% |
| WACC | 5.86% |