As of 2025-07-10, the Intrinsic Value of Pc Partner Group Ltd (1263.HK) is 11.96 HKD. This 1263.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.53 HKD, the upside of Pc Partner Group Ltd is 83.10%.
The range of the Intrinsic Value is 11.00 - 13.37 HKD
Based on its market price of 6.53 HKD and our intrinsic valuation, Pc Partner Group Ltd (1263.HK) is undervalued by 83.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.00 - 13.37 | 11.96 | 83.1% |
| DCF (Growth 10y) | 11.81 - 14.43 | 12.88 | 97.2% |
| DCF (EBITDA 5y) | 10.08 - 14.29 | 12.12 | 85.6% |
| DCF (EBITDA 10y) | 11.02 - 14.79 | 12.75 | 95.3% |
| Fair Value | 16.90 - 16.90 | 16.90 | 158.73% |
| P/E | 9.30 - 14.26 | 12.27 | 87.9% |
| EV/EBITDA | 8.86 - 14.66 | 10.99 | 68.2% |
| EPV | 12.32 - 14.33 | 13.32 | 104.0% |
| DDM - Stable | 3.32 - 6.28 | 4.80 | -26.5% |
| DDM - Multi | 4.50 - 6.50 | 5.31 | -18.7% |
| Market Cap (mil) | 2,532.86 |
| Beta | 1.20 |
| Outstanding shares (mil) | 387.88 |
| Enterprise Value (mil) | 271.60 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.47% |
| Cost of Debt | 4.25% |
| WACC | 10.09% |