What is the intrinsic value of 1943.HK?

As of 2025-06-03, the Intrinsic Value of Silver Tide Holdings Ltd (1943.HK) is 0.37 HKD. This 1943.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.28 HKD, the upside of Silver Tide Holdings Ltd is 34.40%.

The range of the Intrinsic Value is 0.27 - 0.65 HKD

Is 1943.HK undervalued or overvalued?

Based on its market price of 0.28 HKD and our intrinsic valuation, Silver Tide Holdings Ltd (1943.HK) is undervalued by 34.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.27 - 0.65	0.37	34.4%
DCF (Growth 10y)	0.47 - 1.17	0.66	140.3%
DCF (EBITDA 5y)	0.19 - 0.30	0.23	-15.6%
DCF (EBITDA 10y)	0.33 - 0.52	0.40	45.4%
Fair Value	-0.46 - -0.46	-0.46	-267.70%
P/E	(1.05) - (1.23)	(1.13)	-509.2%
EV/EBITDA	(0.55) - 0.04	(0.34)	-223.5%
EPV	(0.22) - (0.31)	(0.26)	-196.0%
DDM - Stable	(0.98) - (3.43)	(2.20)	-901.3%
DDM - Multi	0.22 - 0.61	0.33	18.5%