What is the intrinsic value of 1982.HK?

As of 2025-05-14, the Intrinsic Value of Nameson Holdings Ltd (1982.HK) is 2.73 HKD. This 1982.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.80 HKD, the upside of Nameson Holdings Ltd is 241.10%.

The range of the Intrinsic Value is 2.13 - 3.78 HKD

Is 1982.HK undervalued or overvalued?

Based on its market price of 0.80 HKD and our intrinsic valuation, Nameson Holdings Ltd (1982.HK) is undervalued by 241.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.13 - 3.78	2.73	241.1%
DCF (Growth 10y)	2.47 - 4.25	3.12	289.9%
DCF (EBITDA 5y)	1.64 - 2.37	1.99	148.4%
DCF (EBITDA 10y)	2.02 - 2.87	2.41	201.4%
Fair Value	4.07 - 4.07	4.07	408.27%
P/E	1.04 - 1.62	1.28	60.1%
EV/EBITDA	0.64 - 1.45	0.99	23.3%
EPV	2.02 - 2.89	2.45	206.4%
DDM - Stable	1.39 - 3.26	2.33	190.8%
DDM - Multi	2.00 - 3.51	2.54	217.4%