As of 2025-05-22, the Intrinsic Value of Ten Pao Group Holdings Ltd (1979.HK) is 3.53 HKD. This 1979.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.63 HKD, the upside of Ten Pao Group Holdings Ltd is 116.70%.
The range of the Intrinsic Value is 2.68 - 5.07 HKD
Based on its market price of 1.63 HKD and our intrinsic valuation, Ten Pao Group Holdings Ltd (1979.HK) is undervalued by 116.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.68 - 5.07 | 3.53 | 116.7% |
| DCF (Growth 10y) | 3.91 - 7.46 | 5.17 | 217.2% |
| DCF (EBITDA 5y) | 4.40 - 8.08 | 5.01 | 207.2% |
| DCF (EBITDA 10y) | 5.10 - 9.80 | 6.12 | 275.5% |
| Fair Value | 7.48 - 7.48 | 7.48 | 359.15% |
| P/E | 3.74 - 7.97 | 5.98 | 267.0% |
| EV/EBITDA | 1.95 - 5.59 | 3.04 | 86.2% |
| EPV | 0.62 - 1.16 | 0.89 | -45.2% |
| DDM - Stable | 1.91 - 4.52 | 3.22 | 97.3% |
| DDM - Multi | 2.97 - 5.65 | 3.91 | 139.6% |
| Market Cap (mil) | 1,679.54 |
| Beta | 0.78 |
| Outstanding shares (mil) | 1,030.39 |
| Enterprise Value (mil) | 2,056.57 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.03% |
| Cost of Debt | 4.25% |
| WACC | 8.81% |