What is the intrinsic value of 1132.HK?

As of 2025-09-23, the Intrinsic Value of Orange Sky Golden Harvest Entertainment (Holdings) Ltd (1132.HK) is (2.70) HKD. This 1132.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.08 HKD, the upside of Orange Sky Golden Harvest Entertainment (Holdings) Ltd is -3,696.20%.

The range of the Intrinsic Value is (11.31) - (1.61) HKD

Is 1132.HK undervalued or overvalued?

Based on its market price of 0.08 HKD and our intrinsic valuation, Orange Sky Golden Harvest Entertainment (Holdings) Ltd (1132.HK) is overvalued by 3,696.20%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(11.31) - (1.61)	(2.70)	-3696.2%
DCF (Growth 10y)	(1.54) - (10.19)	(2.51)	-3441.8%
DCF (EBITDA 5y)	(0.28) - (0.27)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(0.34) - (0.17)	(1,234.50)	-123450.0%
Fair Value	-0.04 - -0.04	-0.04	-148.30%
P/E	(0.24) - (0.19)	(0.20)	-362.3%
EV/EBITDA	0.54 - 2.61	1.24	1554.5%
EPV	0.85 - 1.05	0.95	1169.0%
DDM - Stable	(0.14) - (0.62)	(0.38)	-609.8%
DDM - Multi	(0.79) - (2.79)	(1.24)	-1756.5%