What is the intrinsic value of 1851.HK?

As of 2025-07-12, the Intrinsic Value of China Gingko Education Group Company Ltd (1851.HK) is 2.64 HKD. This 1851.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.39 HKD, the upside of China Gingko Education Group Company Ltd is 90.10%.

The range of the Intrinsic Value is 1.80 - 4.57 HKD

Is 1851.HK undervalued or overvalued?

Based on its market price of 1.39 HKD and our intrinsic valuation, China Gingko Education Group Company Ltd (1851.HK) is undervalued by 90.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.80 - 4.57	2.64	90.1%
DCF (Growth 10y)	2.83 - 7.15	4.14	198.1%
DCF (EBITDA 5y)	3.88 - 7.08	5.38	287.2%
DCF (EBITDA 10y)	4.18 - 8.45	6.02	333.3%
Fair Value	8.39 - 8.39	8.39	503.76%
P/E	1.16 - 1.87	1.45	4.1%
EV/EBITDA	1.64 - 2.54	2.09	50.6%
EPV	(0.56) - (0.96)	(0.76)	-154.6%
DDM - Stable	1.92 - 5.93	3.93	182.4%
DDM - Multi	2.13 - 5.83	3.21	130.6%