What is the intrinsic value of 21.HK?
As of 2025-07-08, the Intrinsic Value of Great China Properties Holdings Ltd (21.HK) is
0.02 HKD. This 21.HK valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.13 HKD, the upside of Great China Properties Holdings Ltd is
-83.32%.
Is 21.HK undervalued or overvalued?
Based on its market price of 0.13 HKD and our intrinsic valuation, Great China Properties Holdings Ltd (21.HK) is overvalued by 83.32%.
21.HK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(114.24) - (9.53) |
(16.88) |
-13182.4% |
| DCF (Growth 10y) |
(12.52) - (144.33) |
(21.79) |
-16994.0% |
| DCF (EBITDA 5y) |
(1.48) - (1.41) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(2.80) - (2.69) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.02 - 0.02 |
0.02 |
-83.32% |
| P/E |
0.11 - 0.19 |
0.14 |
8.2% |
| EV/EBITDA |
0.04 - 0.07 |
0.05 |
-60.3% |
| EPV |
(0.05) - (0.06) |
(0.05) |
-140.7% |
| DDM - Stable |
0.09 - 1.38 |
0.73 |
469.0% |
| DDM - Multi |
0.54 - 6.57 |
1.00 |
678.4% |
21.HK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
512.80 |
| Beta |
0.30 |
| Outstanding shares (mil) |
3,975.23 |
| Enterprise Value (mil) |
497.40 |
| Market risk premium |
5.98% |
| Cost of Equity |
5.62% |
| Cost of Debt |
4.25% |
| WACC |
5.57% |