As of 2025-07-23, the Intrinsic Value of Pacific Textiles Holdings Ltd (1382.HK) is 1.79 HKD. This 1382.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.49 HKD, the upside of Pacific Textiles Holdings Ltd is 20.20%.
The range of the Intrinsic Value is 1.22 - 2.91 HKD
Based on its market price of 1.49 HKD and our intrinsic valuation, Pacific Textiles Holdings Ltd (1382.HK) is undervalued by 20.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.22 - 2.91 | 1.79 | 20.2% |
| DCF (Growth 10y) | 0.92 - 2.11 | 1.32 | -11.1% |
| DCF (EBITDA 5y) | 1.79 - 3.59 | 2.07 | 39.1% |
| DCF (EBITDA 10y) | 1.62 - 3.41 | 1.97 | 32.3% |
| Fair Value | 0.60 - 0.60 | 0.60 | -59.59% |
| P/E | 1.19 - 1.48 | 1.33 | -10.6% |
| EV/EBITDA | 0.26 - 2.05 | 1.02 | -31.5% |
| EPV | (0.44) - (0.40) | (0.42) | -128.3% |
| DDM - Stable | 0.79 - 2.06 | 1.43 | -4.2% |
| DDM - Multi | 1.37 - 2.62 | 1.79 | 19.9% |
| Market Cap (mil) | 2,073.51 |
| Beta | 0.60 |
| Outstanding shares (mil) | 1,391.62 |
| Enterprise Value (mil) | 2,760.91 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.44% |
| Cost of Debt | 4.54% |
| WACC | 6.59% |