What is the intrinsic value of 114.HK?

As of 2025-06-02, the Intrinsic Value of Herald Holdings Ltd (114.HK) is 1.31 HKD. This 114.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.48 HKD, the upside of Herald Holdings Ltd is 173.80%.

The range of the Intrinsic Value is 1.04 - 2.13 HKD

Is 114.HK undervalued or overvalued?

Based on its market price of 0.48 HKD and our intrinsic valuation, Herald Holdings Ltd (114.HK) is undervalued by 173.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.04 - 2.13	1.31	173.8%
DCF (Growth 10y)	1.24 - 2.57	1.58	229.5%
DCF (EBITDA 5y)	0.67 - 0.87	0.72	49.8%
DCF (EBITDA 10y)	0.85 - 1.13	0.93	92.7%
Fair Value	0.19 - 0.19	0.19	-60.43%
P/E	0.07 - 0.12	0.09	-81.4%
EV/EBITDA	0.47 - 0.56	0.50	3.1%
EPV	1.20 - 1.44	1.32	174.5%
DDM - Stable	0.10 - 0.37	0.23	-51.1%
DDM - Multi	0.53 - 1.51	0.78	63.4%