As of 2025-05-22, the Intrinsic Value of Bojun Education Company Ltd (1758.HK) is 0.37 HKD. This 1758.HK valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.16 HKD, the upside of Bojun Education Company Ltd is 134.90%.
The range of the Intrinsic Value is (0.81) - 1.95 HKD
Based on its market price of 0.16 HKD and our intrinsic valuation, Bojun Education Company Ltd (1758.HK) is undervalued by 134.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (12.44) - (2.76) | (3.24) | -2149.1% |
| DCF (Growth 10y) | (2.41) - 0.96 | (2.33) | -1577.3% |
| DCF (EBITDA 5y) | (0.81) - 1.95 | 0.37 | 134.9% |
| DCF (EBITDA 10y) | (1.56) - 2.13 | (1,337.33) | -123450.0% |
| Fair Value | -0.24 - -0.24 | -0.24 | -250.19% |
| P/E | (0.16) - (0.16) | (0.16) | -203.6% |
| EV/EBITDA | (1.34) - (0.29) | (0.89) | -664.0% |
| EPV | (2.35) - (4.39) | (3.37) | -2231.7% |
| DDM - Stable | (0.39) - (1.31) | (0.85) | -637.6% |
| DDM - Multi | 0.04 - 0.10 | 0.05 | -66.7% |
| Market Cap (mil) | 142.70 |
| Beta | -0.34 |
| Outstanding shares (mil) | 903.14 |
| Enterprise Value (mil) | 1,524.22 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.88% |
| Cost of Debt | 14.40% |
| WACC | 13.15% |