What is the intrinsic value of 1449.HK?

As of 2025-06-03, the Intrinsic Value of Leader Education Ltd (1449.HK) is 0.15 HKD. This 1449.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.25 HKD, the upside of Leader Education Ltd is -38.90%.

The range of the Intrinsic Value is (0.60) - 5.22 HKD

Is 1449.HK undervalued or overvalued?

Based on its market price of 0.25 HKD and our intrinsic valuation, Leader Education Ltd (1449.HK) is overvalued by 38.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(0.60) - 5.22	0.15	-38.9%
DCF (Growth 10y)	(0.20) - 7.83	0.84	237.6%
DCF (EBITDA 5y)	0.69 - 2.58	1.60	539.9%
DCF (EBITDA 10y)	0.83 - 3.57	2.03	710.5%
Fair Value	0.13 - 0.13	0.13	-49.02%
P/E	0.06 - 0.12	0.09	-63.4%
EV/EBITDA	(0.57) - 0.01	(0.29)	-214.5%
EPV	(3.22) - (5.09)	(4.16)	-1762.1%
DDM - Stable	0.17 - 0.42	0.30	18.1%
DDM - Multi	0.21 - 0.43	0.29	14.9%