What is the intrinsic value of 2086.HK?

As of 2025-07-10, the Intrinsic Value of HNA Technology Investments Holdings Ltd (2086.HK) is 0.31 HKD. This 2086.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.55 HKD, the upside of HNA Technology Investments Holdings Ltd is -44.00%.

The range of the Intrinsic Value is 0.24 - 0.47 HKD

Is 2086.HK undervalued or overvalued?

Based on its market price of 0.55 HKD and our intrinsic valuation, HNA Technology Investments Holdings Ltd (2086.HK) is overvalued by 44.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.24 - 0.47	0.31	-44.0%
DCF (Growth 10y)	0.25 - 0.45	0.31	-44.2%
DCF (EBITDA 5y)	0.17 - 0.25	0.18	-66.8%
DCF (EBITDA 10y)	0.21 - 0.30	0.23	-58.6%
Fair Value	0.06 - 0.06	0.06	-89.38%
P/E	0.12 - 0.26	0.14	-73.8%
EV/EBITDA	0.09 - 0.25	0.12	-77.5%
EPV	0.23 - 0.30	0.26	-52.3%
DDM - Stable	0.10 - 0.29	0.19	-64.9%
DDM - Multi	0.17 - 0.39	0.23	-57.3%