What is the intrinsic value of 1317.HK?

As of 2025-07-11, the Intrinsic Value of China Maple Leaf Educational Systems Ltd (1317.HK) is 0.28 HKD. This 1317.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.36 HKD, the upside of China Maple Leaf Educational Systems Ltd is -22.50%.

The range of the Intrinsic Value is (0.26) - 3.05 HKD

Is 1317.HK undervalued or overvalued?

Based on its market price of 0.36 HKD and our intrinsic valuation, China Maple Leaf Educational Systems Ltd (1317.HK) is overvalued by 22.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(0.26) - 3.05	0.28	-22.5%
DCF (Growth 10y)	0.08 - 4.69	0.82	132.1%
DCF (EBITDA 5y)	(0.31) - 0.36	0.05	-86.7%
DCF (EBITDA 10y)	(0.06) - 0.93	0.41	14.7%
Fair Value	0.33 - 0.33	0.33	-7.84%
P/E	0.07 - 0.49	0.22	-39.1%
EV/EBITDA	(0.84) - (0.39)	(0.64)	-281.4%
EPV	(0.50) - 0.13	(0.18)	-151.9%
DDM - Stable	0.29 - 0.77	0.53	49.1%
DDM - Multi	0.11 - 0.25	0.16	-56.0%