As of 2025-06-03, the Intrinsic Value of Yadea Group Holdings Ltd (1585.HK) is 16.56 HKD. This 1585.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.18 HKD, the upside of Yadea Group Holdings Ltd is 36.00%.
The range of the Intrinsic Value is 13.84 - 21.29 HKD
Based on its market price of 12.18 HKD and our intrinsic valuation, Yadea Group Holdings Ltd (1585.HK) is undervalued by 36.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.84 - 21.29 | 16.56 | 36.0% |
| DCF (Growth 10y) | 14.98 - 23.03 | 17.94 | 47.3% |
| DCF (EBITDA 5y) | 19.40 - 25.97 | 21.89 | 79.7% |
| DCF (EBITDA 10y) | 20.90 - 30.69 | 24.68 | 102.6% |
| Fair Value | 11.13 - 11.13 | 11.13 | -8.63% |
| P/E | 10.81 - 16.02 | 13.54 | 11.2% |
| EV/EBITDA | 8.87 - 14.99 | 11.34 | -6.9% |
| EPV | 4.44 - 5.50 | 4.97 | -59.2% |
| DDM - Stable | 2.62 - 5.82 | 4.22 | -65.4% |
| DDM - Multi | 6.04 - 10.32 | 7.61 | -37.5% |
| Market Cap (mil) | 37,912.08 |
| Beta | 0.60 |
| Outstanding shares (mil) | 3,112.65 |
| Enterprise Value (mil) | 30,484.01 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.89% |
| Cost of Debt | 5.92% |
| WACC | 9.74% |