What is the intrinsic value of 1858.HK?

As of 2025-07-10, the Intrinsic Value of Beijing Chunlizhengda Medical Instruments Co Ltd (1858.HK) is 22.04 HKD. This 1858.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.78 HKD, the upside of Beijing Chunlizhengda Medical Instruments Co Ltd is 72.50%.

The range of the Intrinsic Value is 18.49 - 27.61 HKD

Is 1858.HK undervalued or overvalued?

Based on its market price of 12.78 HKD and our intrinsic valuation, Beijing Chunlizhengda Medical Instruments Co Ltd (1858.HK) is undervalued by 72.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	18.49 - 27.61	22.04	72.5%
DCF (Growth 10y)	32.56 - 50.72	39.63	210.1%
DCF (EBITDA 5y)	55.05 - 108.60	83.27	551.5%
DCF (EBITDA 10y)	73.20 - 154.82	113.53	788.3%
Fair Value	5.29 - 5.29	5.29	-58.63%
P/E	21.42 - 59.84	37.73	195.2%
EV/EBITDA	16.20 - 60.95	34.35	168.8%
EPV	6.72 - 8.51	7.62	-40.4%
DDM - Stable	8.22 - 16.60	12.41	-2.9%
DDM - Multi	17.86 - 28.88	22.14	73.3%