What is the intrinsic value of 1500.HK?

As of 2025-06-04, the Intrinsic Value of IN Construction Holdings Ltd (1500.HK) is 0.19 HKD. This 1500.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.06 HKD, the upside of IN Construction Holdings Ltd is 211.00%.

The range of the Intrinsic Value is 0.16 - 0.27 HKD

Is 1500.HK undervalued or overvalued?

Based on its market price of 0.06 HKD and our intrinsic valuation, IN Construction Holdings Ltd (1500.HK) is undervalued by 211.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.16 - 0.27	0.19	211.0%
DCF (Growth 10y)	0.44 - 1.16	0.62	931.4%
DCF (EBITDA 5y)	0.23 - 0.31	0.26	335.3%
DCF (EBITDA 10y)	0.34 - 0.47	0.39	556.3%
Fair Value	0.07 - 0.07	0.07	14.96%
P/E	0.03 - 0.05	0.04	-37.3%
EV/EBITDA	0.11 - 0.13	0.12	100.4%
EPV	0.28 - 0.33	0.31	411.1%
DDM - Stable	0.04 - 0.14	0.09	43.3%
DDM - Multi	0.28 - 0.83	0.42	595.7%