As of 2025-07-10, the Intrinsic Value of Lion Rock Group Ltd (1127.HK) is 5.47 HKD. This 1127.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.37 HKD, the upside of Lion Rock Group Ltd is 299.40%.
The range of the Intrinsic Value is 4.45 - 7.23 HKD
Based on its market price of 1.37 HKD and our intrinsic valuation, Lion Rock Group Ltd (1127.HK) is undervalued by 299.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.45 - 7.23 | 5.47 | 299.4% |
| DCF (Growth 10y) | 4.70 - 7.44 | 5.71 | 317.0% |
| DCF (EBITDA 5y) | 2.60 - 3.15 | 2.89 | 111.2% |
| DCF (EBITDA 10y) | 3.36 - 4.12 | 3.74 | 173.1% |
| Fair Value | 3.79 - 3.79 | 3.79 | 176.91% |
| P/E | 2.83 - 4.65 | 4.14 | 202.4% |
| EV/EBITDA | 1.38 - 2.73 | 2.09 | 52.9% |
| EPV | 4.67 - 6.49 | 5.58 | 307.1% |
| DDM - Stable | 2.15 - 4.73 | 3.44 | 151.0% |
| DDM - Multi | 3.32 - 5.68 | 4.19 | 206.1% |
| Market Cap (mil) | 1,054.90 |
| Beta | 0.12 |
| Outstanding shares (mil) | 770.00 |
| Enterprise Value (mil) | 853.83 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.69% |
| Cost of Debt | 4.47% |
| WACC | 6.79% |