As of 2025-07-15, the Intrinsic Value of IN Construction Holdings Ltd (1500.HK) is 0.01 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 -90.90%.
The range of the Intrinsic Value is (0.12) - 0.05 HKD
Based on its market price of 0.06 HKD and our intrinsic valuation, IN Construction Holdings Ltd (1500.HK) is overvalued by 90.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.12) - 0.05 | 0.01 | -90.9% |
| DCF (Growth 10y) | 0.14 - 0.22 | 0.16 | 162.7% |
| DCF (EBITDA 5y) | 0.11 - 0.14 | 0.13 | 110.4% |
| DCF (EBITDA 10y) | 0.14 - 0.21 | 0.17 | 178.5% |
| Fair Value | -0.57 - -0.57 | -0.57 | -1,049.35% |
| P/E | (0.21) - (0.23) | (0.23) | -477.8% |
| EV/EBITDA | (0.02) - (0.03) | (0.05) | -189.4% |
| EPV | (0.16) - (0.30) | (0.23) | -489.4% |
| DDM - Stable | (0.19) - (0.71) | (0.45) | -849.7% |
| DDM - Multi | 0.03 - 0.09 | 0.04 | -29.5% |
| Market Cap (mil) | 49.80 |
| Beta | 0.35 |
| Outstanding shares (mil) | 830.00 |
| Enterprise Value (mil) | -10.20 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.65% |
| Cost of Debt | 5.50% |
| WACC | 7.12% |