What is the intrinsic value of 175.HK?

As of 2025-05-04, the Intrinsic Value of Geely Automobile Holdings Ltd (175.HK) is 14.47 HKD. This 175.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.68 HKD, the upside of Geely Automobile Holdings Ltd is -13.30%.

The range of the Intrinsic Value is 11.82 - 20.36 HKD

Is 175.HK undervalued or overvalued?

Based on its market price of 16.68 HKD and our intrinsic valuation, Geely Automobile Holdings Ltd (175.HK) is overvalued by 13.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	11.82 - 20.36	14.47	-13.3%
DCF (Growth 10y)	22.28 - 43.68	28.94	73.5%
DCF (EBITDA 5y)	29.19 - 57.57	45.64	173.6%
DCF (EBITDA 10y)	31.82 - 63.79	49.11	194.4%
Fair Value	78.49 - 78.49	78.49	370.55%
P/E	20.83 - 62.41	40.12	140.5%
EV/EBITDA	13.98 - 27.90	21.29	27.6%
EPV	4.09 - 4.24	4.16	-75.0%
DDM - Stable	26.62 - 74.82	50.72	204.1%
DDM - Multi	22.07 - 48.76	30.45	82.6%