What is the intrinsic value of 1745.HK?

As of 2025-05-19, the Intrinsic Value of Lvji Technology Holdings Inc (1745.HK) is 0.62 HKD. This 1745.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.33 HKD, the upside of Lvji Technology Holdings Inc is 86.40%.

The range of the Intrinsic Value is 0.55 - 0.71 HKD

Is 1745.HK undervalued or overvalued?

Based on its market price of 0.33 HKD and our intrinsic valuation, Lvji Technology Holdings Inc (1745.HK) is undervalued by 86.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.55 - 0.71	0.62	86.4%
DCF (Growth 10y)	0.59 - 0.74	0.65	98.4%
DCF (EBITDA 5y)	9.74 - 16.10	12.76	3767.7%
DCF (EBITDA 10y)	6.32 - 11.42	8.64	2517.3%
Fair Value	0.26 - 0.26	0.26	-20.37%
P/E	2.06 - 3.48	2.69	714.3%
EV/EBITDA	7.88 - 17.04	11.15	3280.1%
EPV	(0.45) - (0.58)	(0.51)	-255.8%
DDM - Stable	0.26 - 0.45	0.35	7.0%
DDM - Multi	0.32 - 0.46	0.38	15.1%