1561.HK
Pan Asia Data Holdings Inc
Price:  
0.09 
HKD
Volume:  
340,000.00
Hong Kong | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

1561.HK Intrinsic Value

-23,571.10 %
Upside

What is the intrinsic value of 1561.HK?

As of 2025-07-10, the Intrinsic Value of Pan Asia Data Holdings Inc (1561.HK) is (19.95) HKD. This 1561.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.09 HKD, the upside of Pan Asia Data Holdings Inc is -23,571.10%.

The range of the Intrinsic Value is (151.11) - (11.13) HKD

Is 1561.HK undervalued or overvalued?

Based on its market price of 0.09 HKD and our intrinsic valuation, Pan Asia Data Holdings Inc (1561.HK) is overvalued by 23,571.10%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

0.09 HKD
Stock Price
(19.95) HKD
Intrinsic Value
Intrinsic Value Details

1561.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (151.11) - (11.13) (19.95) -23571.1%
DCF (Growth 10y) (11.02) - (135.42) (18.90) -22332.3%
DCF (EBITDA 5y) (4.45) - (6.27) (1,234.50) -123450.0%
DCF (EBITDA 10y) (5.57) - (7.54) (1,234.50) -123450.0%
Fair Value -1.33 - -1.33 -1.33 -1,666.58%
P/E (4.47) - (3.98) (4.67) -5598.7%
EV/EBITDA (0.87) - (0.61) (0.76) -995.2%
EPV 0.32 - 0.46 0.39 358.1%
DDM - Stable (3.83) - (26.83) (15.33) -18132.6%
DDM - Multi (6.65) - (36.74) (11.31) -13407.5%

1561.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 90.56
Beta -1.09
Outstanding shares (mil) 1,065.45
Enterprise Value (mil) 201.82
Market risk premium 5.98%
Cost of Equity 6.81%
Cost of Debt 6.11%
WACC 5.92%