What is the intrinsic value of 1545.HK?

As of 2025-07-22, the Intrinsic Value of Design Capital Ltd (1545.HK) is 0.30 HKD. This 1545.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.08 HKD, the upside of Design Capital Ltd is 256.70%.

The range of the Intrinsic Value is 0.22 - 0.50 HKD

Is 1545.HK undervalued or overvalued?

Based on its market price of 0.08 HKD and our intrinsic valuation, Design Capital Ltd (1545.HK) is undervalued by 256.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.22 - 0.50	0.30	256.7%
DCF (Growth 10y)	0.26 - 0.58	0.34	315.6%
DCF (EBITDA 5y)	0.12 - 0.13	0.13	53.7%
DCF (EBITDA 10y)	0.16 - 0.18	0.17	103.4%
Fair Value	0.00 - 0.00	0.00	-94.10%
P/E	0.01 - 0.08	0.04	-49.5%
EV/EBITDA	0.08 - 0.11	0.10	19.4%
EPV	0.36 - 0.45	0.41	388.5%
DDM - Stable	0.01 - 0.04	0.02	-70.3%
DDM - Multi	0.29 - 0.59	0.37	348.5%