As of 2025-06-03, the Intrinsic Value of Dickson Concepts (International) Ltd (113.HK) is 15.72 HKD. This 113.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.92 HKD, the upside of Dickson Concepts (International) Ltd is 127.10%.
The range of the Intrinsic Value is 13.76 - 19.24 HKD
Based on its market price of 6.92 HKD and our intrinsic valuation, Dickson Concepts (International) Ltd (113.HK) is undervalued by 127.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.76 - 19.24 | 15.72 | 127.1% |
| DCF (Growth 10y) | 14.48 - 20.16 | 16.51 | 138.7% |
| DCF (EBITDA 5y) | 10.81 - 11.94 | 11.47 | 65.7% |
| DCF (EBITDA 10y) | 12.31 - 13.95 | 13.15 | 90.1% |
| Fair Value | 4.98 - 4.98 | 4.98 | -28.05% |
| P/E | 4.83 - 6.25 | 5.40 | -22.0% |
| EV/EBITDA | 8.60 - 9.83 | 9.35 | 35.1% |
| EPV | 18.34 - 24.51 | 21.43 | 209.6% |
| DDM - Stable | 4.00 - 9.62 | 6.81 | -1.6% |
| DDM - Multi | 5.27 - 9.68 | 6.81 | -1.6% |
| Market Cap (mil) | 2,671.54 |
| Beta | 0.34 |
| Outstanding shares (mil) | 386.06 |
| Enterprise Value (mil) | 231.73 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.63% |
| Cost of Debt | 4.25% |
| WACC | 7.74% |