What is the intrinsic value of 2115.HK?

As of 2025-07-15, the Intrinsic Value of Channel Micron Holdings Company Ltd (2115.HK) is 0.44 HKD. This 2115.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.25 HKD, the upside of Channel Micron Holdings Company Ltd is 75.50%.

The range of the Intrinsic Value is 0.36 - 0.56 HKD

Is 2115.HK undervalued or overvalued?

Based on its market price of 0.25 HKD and our intrinsic valuation, Channel Micron Holdings Company Ltd (2115.HK) is undervalued by 75.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.36 - 0.56	0.44	75.5%
DCF (Growth 10y)	0.47 - 0.75	0.58	132.2%
DCF (EBITDA 5y)	0.35 - 0.53	0.41	65.1%
DCF (EBITDA 10y)	0.45 - 0.68	0.53	113.9%
Fair Value	0.41 - 0.41	0.41	63.80%
P/E	0.36 - 0.67	0.49	96.9%
EV/EBITDA	0.24 - 0.43	0.31	23.4%
EPV	0.38 - 0.54	0.46	85.6%
DDM - Stable	0.22 - 0.47	0.34	38.4%
DDM - Multi	0.33 - 0.57	0.42	68.8%