What is the intrinsic value of 1538.HK?

As of 2025-06-20, the Intrinsic Value of Zhong Ao Home Group Ltd (1538.HK) is 1.78 HKD. This 1538.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.33 HKD, the upside of Zhong Ao Home Group Ltd is 448.70%.

The range of the Intrinsic Value is 1.59 - 2.09 HKD

Is 1538.HK undervalued or overvalued?

Based on its market price of 0.33 HKD and our intrinsic valuation, Zhong Ao Home Group Ltd (1538.HK) is undervalued by 448.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.59 - 2.09	1.78	448.7%
DCF (Growth 10y)	1.65 - 2.17	1.85	470.4%
DCF (EBITDA 5y)	1.15 - 1.54	1.30	299.9%
DCF (EBITDA 10y)	1.36 - 1.79	1.53	369.3%
Fair Value	0.57 - 0.57	0.57	74.93%
P/E	0.56 - 1.21	0.82	151.4%
EV/EBITDA	0.83 - 1.44	1.05	223.9%
EPV	1.71 - 2.10	1.90	484.7%
DDM - Stable	0.67 - 1.35	1.01	210.2%
DDM - Multi	0.85 - 1.36	1.05	221.6%