As of 2025-07-23, the Intrinsic Value of Hua Hong Semiconductor Ltd (1347.HK) is 14.94 HKD. This 1347.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.00 HKD, the upside of Hua Hong Semiconductor Ltd is -59.60%.
The range of the Intrinsic Value is 11.72 - 20.74 HKD
Based on its market price of 37.00 HKD and our intrinsic valuation, Hua Hong Semiconductor Ltd (1347.HK) is overvalued by 59.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.72 - 20.74 | 14.94 | -59.6% |
| DCF (Growth 10y) | 29.18 - 51.54 | 37.19 | 0.5% |
| DCF (EBITDA 5y) | 274.46 - 438.57 | 342.15 | 824.7% |
| DCF (EBITDA 10y) | 274.74 - 475.33 | 356.20 | 862.7% |
| Fair Value | 45.68 - 45.68 | 45.68 | 23.45% |
| P/E | 51.15 - 116.63 | 82.14 | 122.0% |
| EV/EBITDA | 72.86 - 203.87 | 149.93 | 305.2% |
| EPV | (18.10) - (22.68) | (20.39) | -155.1% |
| DDM - Stable | 13.62 - 28.69 | 21.16 | -42.8% |
| DDM - Multi | 19.08 - 31.55 | 23.81 | -35.7% |
| Market Cap (mil) | 63,774.68 |
| Beta | 1.07 |
| Outstanding shares (mil) | 1,723.64 |
| Enterprise Value (mil) | 63,524.52 |
| Market risk premium | 5.34% |
| Cost of Equity | 11.29% |
| Cost of Debt | 4.61% |
| WACC | 8.93% |