What is the intrinsic value of 178.HK?

As of 2025-05-16, the Intrinsic Value of Sa Sa International Holdings Ltd (178.HK) is 1.31 HKD. This 178.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.63 HKD, the upside of Sa Sa International Holdings Ltd is 107.90%.

The range of the Intrinsic Value is 1.00 - 1.89 HKD

Is 178.HK undervalued or overvalued?

Based on its market price of 0.63 HKD and our intrinsic valuation, Sa Sa International Holdings Ltd (178.HK) is undervalued by 107.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.00 - 1.89	1.31	107.9%
DCF (Growth 10y)	1.10 - 2.02	1.42	125.7%
DCF (EBITDA 5y)	0.48 - 0.59	0.55	-13.2%
DCF (EBITDA 10y)	0.71 - 0.89	0.81	28.5%
Fair Value	1.20 - 1.20	1.20	90.37%
P/E	0.33 - 0.54	0.44	-30.0%
EV/EBITDA	0.21 - 0.66	0.45	-28.1%
EPV	2.88 - 4.35	3.62	473.9%
DDM - Stable	0.38 - 0.95	0.67	5.8%
DDM - Multi	0.84 - 1.53	1.08	71.2%