What is the intrinsic value of 150.HK?

As of 2025-06-25, the Intrinsic Value of Hypebeast Ltd (150.HK) is 0.12 HKD. This 150.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.15 HKD, the upside of Hypebeast Ltd is -20.20%.

The range of the Intrinsic Value is 0.10 - 0.16 HKD

Is 150.HK undervalued or overvalued?

Based on its market price of 0.15 HKD and our intrinsic valuation, Hypebeast Ltd (150.HK) is overvalued by 20.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.10 - 0.16	0.12	-20.2%
DCF (Growth 10y)	0.11 - 0.17	0.13	-15.6%
DCF (EBITDA 5y)	0.14 - 0.16	0.15	-0.2%
DCF (EBITDA 10y)	0.15 - 0.18	0.17	8.9%
Fair Value	0.64 - 0.64	0.64	321.30%
P/E	0.12 - 0.71	0.30	95.0%
EV/EBITDA	0.17 - 0.19	0.19	22.8%
EPV	0.43 - 0.60	0.51	236.6%
DDM - Stable	0.20 - 0.61	0.41	168.5%
DDM - Multi	0.10 - 0.22	0.14	-10.8%