What is the intrinsic value of 1591.HK?

As of 2025-07-09, the Intrinsic Value of Shun Wo Group Holdings Ltd (1591.HK) is 0.76 HKD. This 1591.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.13 HKD, the upside of Shun Wo Group Holdings Ltd is 481.80%.

The range of the Intrinsic Value is 0.67 - 0.92 HKD

Is 1591.HK undervalued or overvalued?

Based on its market price of 0.13 HKD and our intrinsic valuation, Shun Wo Group Holdings Ltd (1591.HK) is undervalued by 481.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.67 - 0.92	0.76	481.8%
DCF (Growth 10y)	0.73 - 1.01	0.84	538.7%
DCF (EBITDA 5y)	0.59 - 0.93	0.79	504.8%
DCF (EBITDA 10y)	0.67 - 1.02	0.87	562.4%
Fair Value	0.09 - 0.09	0.09	-30.44%
P/E	0.04 - 0.35	0.18	34.0%
EV/EBITDA	0.31 - 0.51	0.40	208.5%
EPV	0.65 - 0.81	0.73	455.4%
DDM - Stable	0.03 - 0.07	0.05	-61.3%
DDM - Multi	0.26 - 0.57	0.36	172.0%