What is the intrinsic value of 1809.HK?

As of 2025-07-07, the Intrinsic Value of Prinx Chengshan (Cayman) Holding Ltd (1809.HK) is 20.74 HKD. This 1809.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.61 HKD, the upside of Prinx Chengshan (Cayman) Holding Ltd is 172.50%.

The range of the Intrinsic Value is 17.42 - 25.59 HKD

Is 1809.HK undervalued or overvalued?

Based on its market price of 7.61 HKD and our intrinsic valuation, Prinx Chengshan (Cayman) Holding Ltd (1809.HK) is undervalued by 172.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	17.42 - 25.59	20.74	172.5%
DCF (Growth 10y)	23.11 - 33.67	27.41	260.1%
DCF (EBITDA 5y)	25.94 - 41.61	35.64	368.4%
DCF (EBITDA 10y)	29.75 - 47.67	40.00	425.7%
Fair Value	56.34 - 56.34	56.34	640.38%
P/E	14.81 - 36.01	25.27	232.1%
EV/EBITDA	13.88 - 22.94	17.56	130.7%
EPV	4.75 - 6.61	5.68	-25.4%
DDM - Stable	13.05 - 24.53	18.79	146.9%
DDM - Multi	15.56 - 23.31	18.70	145.7%