What is the intrinsic value of 1697.HK?

As of 2025-07-20, the Intrinsic Value of Shandong International Trust Co Ltd (1697.HK) is 0.56 HKD. This 1697.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.42 HKD, the upside of Shandong International Trust Co Ltd is 33.00%.

The range of the Intrinsic Value is 0.45 - 0.76 HKD

Is 1697.HK undervalued or overvalued?

Based on its market price of 0.42 HKD and our intrinsic valuation, Shandong International Trust Co Ltd (1697.HK) is undervalued by 33.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.45 - 0.76	0.56	33.0%
DCF (Growth 10y)	0.47 - 0.76	0.57	36.2%
DCF (EBITDA 5y)	0.52 - 0.89	0.67	59.9%
DCF (EBITDA 10y)	0.52 - 0.86	0.66	56.7%
Fair Value	0.17 - 0.17	0.17	-60.11%
P/E	0.39 - 0.46	0.42	0.8%
EV/EBITDA	0.77 - 2.07	1.17	179.5%
EPV	0.06 - 0.05	0.05	-86.9%
DDM - Stable	0.21 - 0.51	0.36	-15.0%
DDM - Multi	0.26 - 0.48	0.33	-20.3%