As of 2025-05-14, the Intrinsic Value of 361 Degrees International Ltd (1361.HK) is 7.33 HKD. This 1361.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.33 HKD, the upside of 361 Degrees International Ltd is 69.20%.
The range of the Intrinsic Value is 6.50 - 8.61 HKD
Based on its market price of 4.33 HKD and our intrinsic valuation, 361 Degrees International Ltd (1361.HK) is undervalued by 69.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.50 - 8.61 | 7.33 | 69.2% |
| DCF (Growth 10y) | 9.62 - 13.86 | 11.28 | 160.5% |
| DCF (EBITDA 5y) | 9.99 - 20.84 | 14.54 | 235.7% |
| DCF (EBITDA 10y) | 11.32 - 23.12 | 16.04 | 270.4% |
| Fair Value | 13.52 - 13.52 | 13.52 | 212.35% |
| P/E | 6.85 - 13.59 | 9.80 | 126.4% |
| EV/EBITDA | 7.24 - 16.39 | 10.17 | 134.8% |
| EPV | 5.57 - 6.85 | 6.21 | 43.4% |
| DDM - Stable | 3.49 - 6.95 | 5.22 | 20.5% |
| DDM - Multi | 6.37 - 10.06 | 7.82 | 80.5% |
| Market Cap (mil) | 8,953.05 |
| Beta | 0.98 |
| Outstanding shares (mil) | 2,067.68 |
| Enterprise Value (mil) | 4,665.51 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.35% |
| Cost of Debt | 4.25% |
| WACC | 10.13% |