What is the intrinsic value of 1458.HK?

As of 2025-07-25, the Intrinsic Value of Zhou Hei Ya International Holdings Company Ltd (1458.HK) is 1.22 HKD. This 1458.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.69 HKD, the upside of Zhou Hei Ya International Holdings Company Ltd is -54.80%.

The range of the Intrinsic Value is 1.03 - 1.59 HKD

Is 1458.HK undervalued or overvalued?

Based on its market price of 2.69 HKD and our intrinsic valuation, Zhou Hei Ya International Holdings Company Ltd (1458.HK) is overvalued by 54.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.03 - 1.59	1.22	-54.8%
DCF (Growth 10y)	1.12 - 1.69	1.30	-51.5%
DCF (EBITDA 5y)	2.40 - 3.20	2.92	8.4%
DCF (EBITDA 10y)	2.13 - 2.98	2.63	-2.2%
Fair Value	1.25 - 1.25	1.25	-53.68%
P/E	1.23 - 1.43	1.32	-51.1%
EV/EBITDA	2.26 - 5.58	3.84	42.6%
EPV	1.88 - 2.28	2.08	-22.7%
DDM - Stable	0.39 - 1.00	0.70	-74.2%
DDM - Multi	0.63 - 1.13	0.80	-70.4%