As of 2025-06-03, the Intrinsic Value of Ping An Healthcare and Technology Co Ltd (1833.HK) is 2.98 HKD. This 1833.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.98 HKD, the upside of Ping An Healthcare and Technology Co Ltd is -57.20%.
The range of the Intrinsic Value is 2.21 - 5.56 HKD
Based on its market price of 6.98 HKD and our intrinsic valuation, Ping An Healthcare and Technology Co Ltd (1833.HK) is overvalued by 57.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.21 - 5.56 | 2.98 | -57.2% |
| DCF (Growth 10y) | 3.40 - 9.62 | 4.84 | -30.7% |
| DCF (EBITDA 5y) | 3.69 - 5.30 | 3.99 | -42.9% |
| DCF (EBITDA 10y) | 4.73 - 7.76 | 5.50 | -21.3% |
| Fair Value | 1.03 - 1.03 | 1.03 | -85.31% |
| P/E | 1.36 - 5.02 | 2.40 | -65.6% |
| EV/EBITDA | (0.41) - (0.40) | (0.10) | -101.5% |
| EPV | (1.48) - (2.87) | (2.18) | -131.2% |
| DDM - Stable | 0.32 - 1.36 | 0.84 | -88.0% |
| DDM - Multi | 2.91 - 10.36 | 4.62 | -33.8% |
| Market Cap (mil) | 15,086.85 |
| Beta | 1.36 |
| Outstanding shares (mil) | 2,161.44 |
| Enterprise Value (mil) | 12,920.58 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.88% |
| Cost of Debt | 5.00% |
| WACC | 9.87% |