As of 2025-07-11, the Intrinsic Value of China Lilang Ltd (1234.HK) is 5.57 HKD. This 1234.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.81 HKD, the upside of China Lilang Ltd is 46.1%.

The range of the Intrinsic Value is 4.68 - 6.88 HKD.

Is 1234.HK undervalued or overvalued?

Based on its market price of 3.81 HKD and our intrinsic valuation, China Lilang Ltd (1234.HK) is undervalued by 46.1%.

3.81 HKD

Stock Price

5.57 HKD

Intrinsic Value

Intrinsic Value Details

1234.HK Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	4.68 - 6.88	5.57	46.1%
DCF (Growth Exit 10Y)	5.43 - 7.82	6.40	67.9%
DCF (EBITDA Exit 5Y)	5.82 - 11.53	7.69	101.8%
DCF (EBITDA Exit 10Y)	6.22 - 11.58	7.99	109.7%
Peter Lynch Fair Value	2.11 - 2.11	2.11	-44.64%
P/E Multiples	5.21 - 7.68	6.15	61.4%
EV/EBITDA Multiples	3.74 - 8.26	5.11	34.0%
Earnings Power Value	3.83 - 5.08	4.46	16.9%
Dividend Discount Model - Stable	2.5 - 4.75	3.62	-4.9%
Dividend Discount Model - Multi Stages	4.61 - 6.54	5.39	41.5%

1234.HK Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Guangdong CHJ Industry Co Ltd	15.71 - 32.5	21.16	40.4%
Zhejiang Weixing Industrial Development Co Ltd	7 - 12.64	8.92	-16.4%
JNBY Design Ltd	22.43 - 32.65	26.50	45.0%
Baoxiniao Holding Co Ltd	4.27 - 6.85	5.17	34.8%
Joeone Co Ltd	4.66 - 9.26	6.21	-30.2%
FIYTA Precision Technology Co Ltd	13.42 - 24.01	17.03	-2.1%
Fujian Septwolves Industry Co Ltd	1.66 - 8.46	3.67	-46.8%
Anhui Korrun Co Ltd	11.17 - 27.22	16.23	-19.4%
Zhejiang Jiaxin Silk Corp Ltd	12.21 - 40.51	18.70	189.1%
Paiho Shih Holdings Corp	0.13 - 85.78	14.34	-29.9%

1234.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	4,562
Beta	0.47
Outstanding shares (mil)	1,197
Enterprise Value (mil)	5,101

Market risk premium	6.5%
Cost of Equity	10.4%
Cost of Debt	4.25%
WACC	8.7%