What is the intrinsic value of 1431.HK?

As of 2025-07-08, the Intrinsic Value of YuanShengTai Dairy Farm Ltd (1431.HK) is 0.29 HKD. This 1431.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.27 HKD, the upside of YuanShengTai Dairy Farm Ltd is 10.90%.

The range of the Intrinsic Value is 0.14 - 0.91 HKD

Is 1431.HK undervalued or overvalued?

Based on its market price of 0.27 HKD and our intrinsic valuation, YuanShengTai Dairy Farm Ltd (1431.HK) is undervalued by 10.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.14 - 0.91	0.29	10.9%
DCF (Growth 10y)	0.38 - 1.79	0.66	149.7%
DCF (EBITDA 5y)	2.40 - 8.42	4.57	1624.1%
DCF (EBITDA 10y)	2.15 - 8.12	4.23	1495.1%
Fair Value	0.35 - 0.35	0.35	30.74%
P/E	0.92 - 2.99	1.69	539.0%
EV/EBITDA	1.86 - 5.97	3.97	1398.4%
EPV	(1.64) - (2.23)	(1.93)	-829.5%
DDM - Stable	0.52 - 1.75	1.13	327.8%
DDM - Multi	0.43 - 1.18	0.64	141.9%