What is the intrinsic value of 1215.HK?

As of 2025-05-21, the Intrinsic Value of Kai Yuan Holdings Ltd (1215.HK) is 0.08 HKD. This 1215.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.01 HKD, the upside of Kai Yuan Holdings Ltd is 460.30%.

The range of the Intrinsic Value is 0.05 - 0.14 HKD

Is 1215.HK undervalued or overvalued?

Based on its market price of 0.01 HKD and our intrinsic valuation, Kai Yuan Holdings Ltd (1215.HK) is undervalued by 460.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.05 - 0.14	0.08	460.3%
DCF (Growth 10y)	0.07 - 0.18	0.10	636.3%
DCF (EBITDA 5y)	0.03 - 0.06	0.05	232.0%
DCF (EBITDA 10y)	0.05 - 0.09	0.07	403.5%
Fair Value	0.07 - 0.07	0.07	400.94%
P/E	0.02 - 0.03	0.02	57.1%
EV/EBITDA	0.01 - 0.05	0.04	152.3%
EPV	(0.01) - 0.00	(0.00)	-126.9%
DDM - Stable	0.01 - 0.02	0.01	-11.9%
DDM - Multi	0.01 - 0.01	0.01	-41.0%