What is the intrinsic value of 1433.HK?

As of 2026-04-03, the Intrinsic Value of Cirtek Holdings Ltd (1433.HK) is 0.31 HKD. This 1433.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.08 HKD, the upside of Cirtek Holdings Ltd is 279.30%.

The range of the Intrinsic Value is 0.26 - 0.38 HKD

Is 1433.HK undervalued or overvalued?

Based on its market price of 0.08 HKD and our intrinsic valuation, Cirtek Holdings Ltd (1433.HK) is undervalued by 279.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.26 - 0.38	0.31	279.3%
DCF (Growth 10y)	0.32 - 0.46	0.37	360.5%
DCF (EBITDA 5y)	0.27 - 0.82	0.49	510.1%
DCF (EBITDA 10y)	0.31 - 0.82	0.51	531.2%
Fair Value	0.69 - 0.69	0.69	750.96%
P/E	0.17 - 0.32	0.25	205.1%
EV/EBITDA	0.13 - 0.76	0.38	364.7%
EPV	0.05 - 0.06	0.06	-29.4%
DDM - Stable	0.16 - 0.30	0.23	180.4%
DDM - Multi	0.17 - 0.26	0.20	151.3%