What is the intrinsic value of 1643.HK?

As of 2025-07-09, the Intrinsic Value of Modern Chinese Medicine Group Co Ltd (1643.HK) is 0.95 HKD. This 1643.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.52 HKD, the upside of Modern Chinese Medicine Group Co Ltd is 82.10%.

The range of the Intrinsic Value is 0.86 - 1.11 HKD

Is 1643.HK undervalued or overvalued?

Based on its market price of 0.52 HKD and our intrinsic valuation, Modern Chinese Medicine Group Co Ltd (1643.HK) is undervalued by 82.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.86 - 1.11	0.95	82.1%
DCF (Growth 10y)	0.77 - 0.89	0.81	56.4%
DCF (EBITDA 5y)	2.00 - 3.13	2.57	393.6%
DCF (EBITDA 10y)	1.57 - 2.66	2.07	298.9%
Fair Value	0.11 - 0.11	0.11	-78.72%
P/E	0.40 - 0.72	0.58	10.7%
EV/EBITDA	1.06 - 2.35	1.52	193.1%
EPV	0.81 - 0.99	0.90	73.2%
DDM - Stable	0.14 - 0.35	0.24	-53.1%
DDM - Multi	0.18 - 0.37	0.25	-52.6%