What is the intrinsic value of 1180.HK?

As of 2025-07-06, the Intrinsic Value of Paradise Entertainment Ltd (1180.HK) is 4.77 HKD. This 1180.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.80 HKD, the upside of Paradise Entertainment Ltd is 496.80%.

The range of the Intrinsic Value is 4.06 - 5.85 HKD

Is 1180.HK undervalued or overvalued?

Based on its market price of 0.80 HKD and our intrinsic valuation, Paradise Entertainment Ltd (1180.HK) is undervalued by 496.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	4.06 - 5.85	4.77	496.8%
DCF (Growth 10y)	4.38 - 6.17	5.09	536.7%
DCF (EBITDA 5y)	2.76 - 4.20	3.35	318.4%
DCF (EBITDA 10y)	3.44 - 4.86	4.02	402.0%
Fair Value	1.72 - 1.72	1.72	114.47%
P/E	1.29 - 2.99	2.00	149.6%
EV/EBITDA	1.85 - 3.77	2.63	229.2%
EPV	0.96 - 1.18	1.07	33.8%
DDM - Stable	2.40 - 4.61	3.50	337.6%
DDM - Multi	2.52 - 3.85	3.06	281.9%