What is the intrinsic value of 1526.HK?

As of 2026-04-04, the Intrinsic Value of Rici Healthcare Holdings Ltd (1526.HK) is 4.43 HKD. This 1526.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.83 HKD, the upside of Rici Healthcare Holdings Ltd is 433.80%.

The range of the Intrinsic Value is 2.96 - 7.91 HKD

Is 1526.HK undervalued or overvalued?

Based on its market price of 0.83 HKD and our intrinsic valuation, Rici Healthcare Holdings Ltd (1526.HK) is undervalued by 433.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.96 - 7.91	4.43	433.8%
DCF (Growth 10y)	3.83 - 9.91	5.64	579.0%
DCF (EBITDA 5y)	3.51 - 5.57	4.45	435.7%
DCF (EBITDA 10y)	4.19 - 7.16	5.47	559.0%
Fair Value	4.78 - 4.78	4.78	475.86%
P/E	2.44 - 4.09	3.27	293.9%
EV/EBITDA	1.64 - 3.07	2.38	187.3%
EPV	3.31 - 6.89	5.10	514.4%
DDM - Stable	0.78 - 2.64	1.71	105.9%
DDM - Multi	1.03 - 3.18	1.61	94.0%