As of 2025-07-06, the Intrinsic Value of COFCO Joycome Foods Ltd (1610.HK) is 7.18 HKD. This 1610.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.66 HKD, the upside of COFCO Joycome Foods Ltd is 332.80%.
The range of the Intrinsic Value is 4.02 - 20.68 HKD
Based on its market price of 1.66 HKD and our intrinsic valuation, COFCO Joycome Foods Ltd (1610.HK) is undervalued by 332.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.02 - 20.68 | 7.18 | 332.8% |
| DCF (Growth 10y) | 5.74 - 26.13 | 9.64 | 480.8% |
| DCF (EBITDA 5y) | 11.74 - 19.36 | 16.63 | 901.5% |
| DCF (EBITDA 10y) | 13.15 - 23.15 | 19.04 | 1047.3% |
| Fair Value | 3.22 - 3.22 | 3.22 | 93.80% |
| P/E | 1.91 - 2.93 | 2.44 | 47.0% |
| EV/EBITDA | (0.12) - 2.39 | 1.17 | -29.8% |
| EPV | (10.58) - (14.17) | (12.38) | -845.6% |
| DDM - Stable | 1.04 - 3.04 | 2.04 | 22.7% |
| DDM - Multi | 3.42 - 8.03 | 4.82 | 190.6% |
| Market Cap (mil) | 7,606.12 |
| Beta | 0.87 |
| Outstanding shares (mil) | 4,582.00 |
| Enterprise Value (mil) | 13,585.90 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.75% |
| Cost of Debt | 5.00% |
| WACC | 6.91% |