What is the intrinsic value of 1895.HK?

As of 2025-05-18, the Intrinsic Value of Xinyuan Property Management Service (Cayman) Ltd (1895.HK) is 1.27 HKD. This 1895.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.58 HKD, the upside of Xinyuan Property Management Service (Cayman) Ltd is 119.50%.

The range of the Intrinsic Value is 1.12 - 1.52 HKD

Is 1895.HK undervalued or overvalued?

Based on its market price of 0.58 HKD and our intrinsic valuation, Xinyuan Property Management Service (Cayman) Ltd (1895.HK) is undervalued by 119.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.12 - 1.52	1.27	119.5%
DCF (Growth 10y)	1.22 - 1.66	1.39	139.2%
DCF (EBITDA 5y)	0.97 - 1.13	1.01	73.3%
DCF (EBITDA 10y)	1.11 - 1.33	1.17	102.6%
Fair Value	0.79 - 0.79	0.79	37.07%
P/E	0.69 - 1.63	1.14	97.0%
EV/EBITDA	0.70 - 0.98	0.81	38.9%
EPV	(0.18) - (0.41)	(0.29)	-150.7%
DDM - Stable	1.04 - 2.24	1.64	182.7%
DDM - Multi	1.11 - 1.84	1.38	138.4%