As of 2025-05-23, the Intrinsic Value of Tianli Education International Holdings Ltd (1773.HK) is 3.77 HKD. This 1773.HK valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 3.62 HKD, the upside of Tianli Education International Holdings Ltd is 4.20%.
The range of the Intrinsic Value is 1.95 - 5.64 HKD
Based on its market price of 3.62 HKD and our intrinsic valuation, Tianli Education International Holdings Ltd (1773.HK) is undervalued by 4.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (459.11) - (26.00) | (46.13) | -1374.2% |
| DCF (Growth 10y) | (16.88) - (208.35) | (25.96) | -817.0% |
| DCF (EBITDA 5y) | 1.95 - 5.64 | 3.77 | 4.2% |
| DCF (EBITDA 10y) | 8.02 - 18.87 | 13.06 | 260.7% |
| Fair Value | 1.76 - 1.76 | 1.76 | -51.35% |
| P/E | 1.02 - 2.52 | 1.40 | -61.3% |
| EV/EBITDA | 0.36 - 1.75 | 1.17 | -67.8% |
| EPV | (4.06) - (5.73) | (4.90) | -235.3% |
| DDM - Stable | 3.73 - 34.07 | 18.90 | 422.1% |
| DDM - Multi | 12.30 - 88.37 | 21.69 | 499.2% |
| Market Cap (mil) | 7,623.29 |
| Beta | 1.19 |
| Outstanding shares (mil) | 2,105.88 |
| Enterprise Value (mil) | 9,886.75 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.75% |
| Cost of Debt | 4.54% |
| WACC | 6.68% |