What is the intrinsic value of 142.HK?

As of 2025-05-18, the Intrinsic Value of First Pacific Co Ltd (142.HK) is 40.05 HKD. This 142.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.52 HKD, the upside of First Pacific Co Ltd is 625.50%.

The range of the Intrinsic Value is 29.79 - 56.90 HKD

Is 142.HK undervalued or overvalued?

Based on its market price of 5.52 HKD and our intrinsic valuation, First Pacific Co Ltd (142.HK) is undervalued by 625.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	29.79 - 56.90	40.05	625.5%
DCF (Growth 10y)	35.54 - 63.92	46.32	739.2%
DCF (EBITDA 5y)	14.75 - 26.68	21.34	286.5%
DCF (EBITDA 10y)	22.51 - 35.86	29.52	434.8%
Fair Value	27.55 - 27.55	27.55	399.01%
P/E	5.77 - 15.44	10.28	86.2%
EV/EBITDA	2.46 - 18.02	9.27	68.0%
EPV	5.70 - 12.72	9.21	66.9%
DDM - Stable	4.21 - 9.56	6.89	24.7%
DDM - Multi	11.05 - 20.93	14.58	164.2%