As of 2025-05-23, the Intrinsic Value of Plover Bay Technologies Ltd (1523.HK) is 9.37 HKD. This 1523.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.16 HKD, the upside of Plover Bay Technologies Ltd is 52.20%.
The range of the Intrinsic Value is 6.57 - 17.58 HKD
Based on its market price of 6.16 HKD and our intrinsic valuation, Plover Bay Technologies Ltd (1523.HK) is undervalued by 52.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.57 - 17.58 | 9.37 | 52.2% |
| DCF (Growth 10y) | 9.08 - 23.83 | 12.86 | 108.8% |
| DCF (EBITDA 5y) | 8.98 - 12.78 | 10.79 | 75.2% |
| DCF (EBITDA 10y) | 11.33 - 16.98 | 13.92 | 126.0% |
| Fair Value | 6.74 - 6.74 | 6.74 | 9.43% |
| P/E | 5.52 - 7.69 | 6.72 | 9.1% |
| EV/EBITDA | 4.36 - 8.30 | 6.24 | 1.4% |
| EPV | 3.37 - 4.64 | 4.00 | -35.0% |
| DDM - Stable | 2.92 - 10.97 | 6.94 | 12.7% |
| DDM - Multi | 6.65 - 17.99 | 9.55 | 55.0% |
| Market Cap (mil) | 6,792.39 |
| Beta | 0.39 |
| Outstanding shares (mil) | 1,102.66 |
| Enterprise Value (mil) | 6,363.86 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.34% |
| Cost of Debt | 4.25% |
| WACC | 6.31% |