As of 2026-04-03, the Intrinsic Value of Ever Sunshine Lifestyle Services Group Ltd (1995.HK) is 6.26 HKD. This 1995.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.82 HKD, the upside of Ever Sunshine Lifestyle Services Group Ltd is 243.80%.
The range of the Intrinsic Value is 5.52 - 7.37 HKD
Based on its market price of 1.82 HKD and our intrinsic valuation, Ever Sunshine Lifestyle Services Group Ltd (1995.HK) is undervalued by 243.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.52 - 7.37 | 6.26 | 243.8% |
| DCF (Growth 10y) | 6.64 - 9.00 | 7.59 | 316.9% |
| DCF (EBITDA 5y) | 3.65 - 5.19 | 4.32 | 137.5% |
| DCF (EBITDA 10y) | 5.01 - 6.77 | 5.76 | 216.4% |
| Fair Value | 6.22 - 6.22 | 6.22 | 241.77% |
| P/E | 3.36 - 5.24 | 4.33 | 138.0% |
| EV/EBITDA | 2.23 - 4.02 | 3.28 | 80.1% |
| EPV | 4.69 - 5.74 | 5.21 | 186.4% |
| DDM - Stable | 1.74 - 3.36 | 2.55 | 40.2% |
| DDM - Multi | 4.09 - 5.94 | 4.83 | 165.4% |
| Market Cap (mil) | 3,135.11 |
| Beta | 0.73 |
| Outstanding shares (mil) | 1,722.59 |
| Enterprise Value (mil) | 653.20 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.90% |
| Cost of Debt | 4.25% |
| WACC | 9.78% |