As of 2025-05-17, the Intrinsic Value of China Chunlai Education Group Co Ltd (1969.HK) is 18.61 HKD. This 1969.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.23 HKD, the upside of China Chunlai Education Group Co Ltd is 340.00%.
The range of the Intrinsic Value is 13.75 - 28.47 HKD
Based on its market price of 4.23 HKD and our intrinsic valuation, China Chunlai Education Group Co Ltd (1969.HK) is undervalued by 340.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.75 - 28.47 | 18.61 | 340.0% |
| DCF (Growth 10y) | 24.59 - 52.05 | 33.65 | 695.5% |
| DCF (EBITDA 5y) | 9.42 - 15.69 | 12.22 | 188.8% |
| DCF (EBITDA 10y) | 17.93 - 30.06 | 23.13 | 446.8% |
| Fair Value | 18.07 - 18.07 | 18.07 | 327.08% |
| P/E | 2.66 - 6.63 | 3.73 | -11.8% |
| EV/EBITDA | 1.77 - 3.74 | 2.82 | -33.4% |
| EPV | 3.63 - 6.57 | 5.10 | 20.5% |
| DDM - Stable | 5.17 - 14.62 | 9.89 | 133.9% |
| DDM - Multi | 11.65 - 26.80 | 16.37 | 287.1% |
| Market Cap (mil) | 5,076.00 |
| Beta | 0.22 |
| Outstanding shares (mil) | 1,200.00 |
| Enterprise Value (mil) | 6,412.55 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.61% |
| Cost of Debt | 4.25% |
| WACC | 6.51% |