As of 2025-06-03, the Intrinsic Value of China Kepei Education Group Ltd (1890.HK) is 6.58 HKD. This 1890.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.35 HKD, the upside of China Kepei Education Group Ltd is 387.20%.
The range of the Intrinsic Value is 5.36 - 8.61 HKD
Based on its market price of 1.35 HKD and our intrinsic valuation, China Kepei Education Group Ltd (1890.HK) is undervalued by 387.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.36 - 8.61 | 6.58 | 387.2% |
| DCF (Growth 10y) | 6.63 - 10.72 | 8.17 | 505.0% |
| DCF (EBITDA 5y) | 3.39 - 5.05 | 3.79 | 181.0% |
| DCF (EBITDA 10y) | 4.93 - 7.16 | 5.59 | 313.9% |
| Fair Value | 11.19 - 11.19 | 11.19 | 728.87% |
| P/E | 1.05 - 1.50 | 1.22 | -9.4% |
| EV/EBITDA | 1.16 - 2.64 | 1.52 | 12.5% |
| EPV | 2.78 - 3.95 | 3.37 | 149.3% |
| DDM - Stable | 2.48 - 5.42 | 3.95 | 192.7% |
| DDM - Multi | 3.04 - 5.59 | 3.98 | 194.5% |
| Market Cap (mil) | 2,719.24 |
| Beta | 0.85 |
| Outstanding shares (mil) | 2,014.25 |
| Enterprise Value (mil) | 2,506.02 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.52% |
| Cost of Debt | 4.25% |
| WACC | 8.83% |