As of 2025-07-08, the Intrinsic Value of Yihai International Holding Ltd (1579.HK) is 11.93 HKD. This 1579.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.74 HKD, the upside of Yihai International Holding Ltd is -13.20%.
The range of the Intrinsic Value is 9.95 - 15.48 HKD
Based on its market price of 13.74 HKD and our intrinsic valuation, Yihai International Holding Ltd (1579.HK) is overvalued by 13.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.95 - 15.48 | 11.93 | -13.2% |
| DCF (Growth 10y) | 11.32 - 17.21 | 13.45 | -2.1% |
| DCF (EBITDA 5y) | 17.68 - 23.93 | 20.89 | 52.1% |
| DCF (EBITDA 10y) | 17.08 - 24.36 | 20.58 | 49.8% |
| Fair Value | 3.91 - 3.91 | 3.91 | -71.56% |
| P/E | 13.75 - 15.73 | 14.29 | 4.0% |
| EV/EBITDA | 14.73 - 18.54 | 16.43 | 19.6% |
| EPV | 6.21 - 7.62 | 6.91 | -49.7% |
| DDM - Stable | 4.92 - 11.45 | 8.19 | -40.4% |
| DDM - Multi | 9.97 - 15.84 | 12.08 | -12.1% |
| Market Cap (mil) | 14,244.26 |
| Beta | 1.26 |
| Outstanding shares (mil) | 1,036.70 |
| Enterprise Value (mil) | 12,285.04 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.63% |
| Cost of Debt | 5.00% |
| WACC | 10.58% |