As of 2025-06-18, the Intrinsic Value of iDreamSky Technology Holdings Ltd (1119.HK) is 0.46 HKD. This 1119.HK valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 0.85 HKD, the upside of iDreamSky Technology Holdings Ltd is -45.70%.
The range of the Intrinsic Value is (1.31) - 1.58 HKD
Based on its market price of 0.85 HKD and our intrinsic valuation, iDreamSky Technology Holdings Ltd (1119.HK) is overvalued by 45.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (41.12) - (10.49) | (16.04) | -1986.9% |
| DCF (Growth 10y) | (13.18) - (51.05) | (20.09) | -2463.5% |
| DCF (EBITDA 5y) | (4.06) - (4.49) | (1,349.31) | -123450.0% |
| DCF (EBITDA 10y) | (1.31) - 1.58 | 0.46 | -45.7% |
| Fair Value | -1.64 - -1.64 | -1.64 | -292.45% |
| P/E | (3.50) - (6.03) | (4.85) | -670.6% |
| EV/EBITDA | (1.48) - (1.46) | (1.52) | -278.5% |
| EPV | (3.51) - (5.05) | (4.28) | -603.4% |
| DDM - Stable | (2.16) - (9.18) | (5.67) | -767.0% |
| DDM - Multi | (7.36) - (26.59) | (11.80) | -1487.9% |
| Market Cap (mil) | 1,501.70 |
| Beta | 0.94 |
| Outstanding shares (mil) | 1,766.71 |
| Enterprise Value (mil) | 2,765.77 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.91% |
| Cost of Debt | 6.03% |
| WACC | 8.40% |