What is the intrinsic value of 1645.HK?

As of 2025-07-08, the Intrinsic Value of Haina Intelligent Equipment International Holdings Ltd (1645.HK) is 1.36 HKD. This 1645.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.94 HKD, the upside of Haina Intelligent Equipment International Holdings Ltd is 44.80%.

The range of the Intrinsic Value is 0.46 - 17.10 HKD

Is 1645.HK undervalued or overvalued?

Based on its market price of 0.94 HKD and our intrinsic valuation, Haina Intelligent Equipment International Holdings Ltd (1645.HK) is undervalued by 44.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.46 - 17.10	1.36	44.8%
DCF (Growth 10y)	0.69 - 20.15	1.75	86.1%
DCF (EBITDA 5y)	0.37 - 3.76	1.70	81.1%
DCF (EBITDA 10y)	0.49 - 4.03	1.82	93.9%
Fair Value	-0.37 - -0.37	-0.37	-139.40%
P/E	(1.79) - (1.76)	(1.86)	-298.4%
EV/EBITDA	(0.59) - 1.27	0.16	-82.8%
EPV	(2.54) - (3.46)	(3.00)	-419.5%
DDM - Stable	(0.95) - (6.17)	(3.56)	-479.1%
DDM - Multi	0.51 - 2.64	0.87	-7.8%