What is the intrinsic value of 2189.HK?

As of 2025-07-09, the Intrinsic Value of Kato Hong Kong Holdings Ltd (2189.HK) is 1.00 HKD. This 2189.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.45 HKD, the upside of Kato Hong Kong Holdings Ltd is 123.00%.

The range of the Intrinsic Value is 0.72 - 1.55 HKD

Is 2189.HK undervalued or overvalued?

Based on its market price of 0.45 HKD and our intrinsic valuation, Kato Hong Kong Holdings Ltd (2189.HK) is undervalued by 123.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.72 - 1.55	1.00	123.0%
DCF (Growth 10y)	0.90 - 1.86	1.23	174.2%
DCF (EBITDA 5y)	0.37 - 0.63	0.49	9.1%
DCF (EBITDA 10y)	0.60 - 0.95	0.76	68.1%
Fair Value	0.11 - 0.11	0.11	-75.68%
P/E	0.23 - 0.45	0.36	-19.1%
EV/EBITDA	0.21 - 0.53	0.40	-11.6%
EPV	1.46 - 2.35	1.91	323.6%
DDM - Stable	0.15 - 0.38	0.26	-41.4%
DDM - Multi	0.31 - 0.57	0.40	-11.6%