What is the intrinsic value of 1587.HK?

As of 2025-07-23, the Intrinsic Value of Shineroad International Holdings Ltd (1587.HK) is 1.19 HKD. This 1587.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.63 HKD, the upside of Shineroad International Holdings Ltd is 88.30%.

The range of the Intrinsic Value is 0.95 - 1.67 HKD

Is 1587.HK undervalued or overvalued?

Based on its market price of 0.63 HKD and our intrinsic valuation, Shineroad International Holdings Ltd (1587.HK) is undervalued by 88.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.95 - 1.67	1.19	88.3%
DCF (Growth 10y)	1.03 - 1.80	1.29	104.2%
DCF (EBITDA 5y)	1.30 - 1.85	1.54	145.2%
DCF (EBITDA 10y)	1.28 - 1.95	1.57	149.0%
Fair Value	1.76 - 1.76	1.76	178.71%
P/E	0.83 - 1.53	1.22	93.6%
EV/EBITDA	0.91 - 1.76	1.31	108.1%
EPV	0.37 - 0.52	0.45	-29.4%
DDM - Stable	0.48 - 1.23	0.85	35.5%
DDM - Multi	0.61 - 1.26	0.82	30.7%