What is the intrinsic value of 2199.HK?

As of 2025-05-14, the Intrinsic Value of Regina Miracle International (Holdings) Ltd (2199.HK) is 2.35 HKD. This 2199.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.76 HKD, the upside of Regina Miracle International (Holdings) Ltd is 33.50%.

The range of the Intrinsic Value is 1.13 - 4.67 HKD

Is 2199.HK undervalued or overvalued?

Based on its market price of 1.76 HKD and our intrinsic valuation, Regina Miracle International (Holdings) Ltd (2199.HK) is undervalued by 33.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.13 - 4.67	2.35	33.5%
DCF (Growth 10y)	2.04 - 6.28	3.50	99.0%
DCF (EBITDA 5y)	2.24 - 4.86	3.47	96.9%
DCF (EBITDA 10y)	2.70 - 5.85	4.11	133.5%
Fair Value	2.12 - 2.12	2.12	20.63%
P/E	0.63 - 0.97	0.79	-55.4%
EV/EBITDA	(0.14) - 1.33	0.50	-71.5%
EPV	4.27 - 8.10	6.18	251.3%
DDM - Stable	0.60 - 1.48	1.04	-41.1%
DDM - Multi	0.98 - 2.01	1.33	-24.3%