What is the intrinsic value of 1970.HK?

As of 2025-08-12, the Intrinsic Value of IMAX China Holding Inc (1970.HK) is 8.96 HKD. This 1970.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.38 HKD, the upside of IMAX China Holding Inc is 7.00%.

The range of the Intrinsic Value is 7.29 - 12.29 HKD

Is 1970.HK undervalued or overvalued?

Based on its market price of 8.38 HKD and our intrinsic valuation, IMAX China Holding Inc (1970.HK) is undervalued by 7.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	7.29 - 12.29	8.96	7.0%
DCF (Growth 10y)	8.31 - 13.80	10.16	21.3%
DCF (EBITDA 5y)	16.62 - 25.21	21.07	151.5%
DCF (EBITDA 10y)	15.46 - 25.41	20.21	141.2%
Fair Value	12.85 - 12.85	12.85	53.39%
P/E	14.82 - 20.88	17.53	109.2%
EV/EBITDA	8.94 - 31.39	19.33	130.6%
EPV	8.78 - 11.38	10.08	20.3%
DDM - Stable	3.20 - 8.20	5.70	-32.0%
DDM - Multi	4.65 - 9.67	6.32	-24.5%