What is the intrinsic value of 1853.HK?

As of 2025-07-10, the Intrinsic Value of Jilin Province Chuncheng Heating Co Ltd (1853.HK) is 5.10 HKD. This 1853.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.37 HKD, the upside of Jilin Province Chuncheng Heating Co Ltd is 272.40%.

The range of the Intrinsic Value is 4.59 - 5.91 HKD

Is 1853.HK undervalued or overvalued?

Based on its market price of 1.37 HKD and our intrinsic valuation, Jilin Province Chuncheng Heating Co Ltd (1853.HK) is undervalued by 272.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	4.59 - 5.91	5.10	272.4%
DCF (Growth 10y)	4.93 - 6.36	5.49	300.9%
DCF (EBITDA 5y)	5.32 - 6.86	5.72	317.2%
DCF (EBITDA 10y)	5.44 - 7.07	5.92	331.8%
Fair Value	1.17 - 1.17	1.17	-14.41%
P/E	1.19 - 2.78	1.85	35.0%
EV/EBITDA	4.10 - 5.43	4.79	249.4%
EPV	2.96 - 3.38	3.17	131.5%
DDM - Stable	1.82 - 3.68	2.75	100.8%
DDM - Multi	2.36 - 3.66	2.86	109.0%