What is the intrinsic value of 1626.HK?

As of 2025-07-21, the Intrinsic Value of Jia Yao Holdings Ltd (1626.HK) is 1.69 HKD. This 1626.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.00 HKD, the upside of Jia Yao Holdings Ltd is -43.50%.

The range of the Intrinsic Value is 1.40 - 2.26 HKD

Is 1626.HK undervalued or overvalued?

Based on its market price of 3.00 HKD and our intrinsic valuation, Jia Yao Holdings Ltd (1626.HK) is overvalued by 43.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.40 - 2.26	1.69	-43.5%
DCF (Growth 10y)	2.02 - 3.38	2.49	-17.1%
DCF (EBITDA 5y)	4.87 - 6.57	5.56	85.3%
DCF (EBITDA 10y)	5.36 - 7.88	6.38	112.7%
Fair Value	2.31 - 2.31	2.31	-23.15%
P/E	1.15 - 3.39	2.33	-22.3%
EV/EBITDA	1.72 - 2.71	2.24	-25.2%
EPV	3.13 - 4.07	3.60	19.9%
DDM - Stable	0.64 - 1.56	1.10	-63.5%
DDM - Multi	0.93 - 1.83	1.24	-58.6%