As of 2025-07-20, the Intrinsic Value of Kingboard Laminates Holdings Ltd (1888.HK) is 15.19 HKD. This 1888.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.84 HKD, the upside of Kingboard Laminates Holdings Ltd is 40.10%.
The range of the Intrinsic Value is 8.76 - 58.87 HKD
Based on its market price of 10.84 HKD and our intrinsic valuation, Kingboard Laminates Holdings Ltd (1888.HK) is undervalued by 40.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.76 - 58.87 | 15.19 | 40.1% |
| DCF (Growth 10y) | 9.70 - 59.72 | 16.18 | 49.3% |
| DCF (EBITDA 5y) | 9.18 - 11.11 | 9.83 | -9.3% |
| DCF (EBITDA 10y) | 9.77 - 12.83 | 10.94 | 1.0% |
| Fair Value | 6.84 - 6.84 | 6.84 | -36.91% |
| P/E | 4.98 - 8.42 | 6.36 | -41.4% |
| EV/EBITDA | 5.40 - 8.27 | 6.40 | -41.0% |
| EPV | 4.87 - 7.55 | 6.21 | -42.7% |
| DDM - Stable | 5.20 - 34.75 | 19.98 | 84.3% |
| DDM - Multi | 7.18 - 38.23 | 12.19 | 12.5% |
| Market Cap (mil) | 33,820.80 |
| Beta | 0.99 |
| Outstanding shares (mil) | 3,120.00 |
| Enterprise Value (mil) | 35,176.21 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.91% |
| Cost of Debt | 6.06% |
| WACC | 6.64% |