What is the intrinsic value of 2222.HK?

As of 2025-07-08, the Intrinsic Value of NVC International Holdings Ltd (2222.HK) is 0.27 HKD. This 2222.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.74 HKD, the upside of NVC International Holdings Ltd is -64.00%.

The range of the Intrinsic Value is 0.22 - 0.45 HKD

Is 2222.HK undervalued or overvalued?

Based on its market price of 0.74 HKD and our intrinsic valuation, NVC International Holdings Ltd (2222.HK) is overvalued by 64.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.22 - 0.45	0.27	-64.0%
DCF (Growth 10y)	0.38 - 1.07	0.53	-28.1%
DCF (EBITDA 5y)	0.39 - 0.60	0.49	-33.5%
DCF (EBITDA 10y)	0.50 - 0.84	0.65	-11.8%
Fair Value	-0.19 - -0.19	-0.19	-125.46%
P/E	(0.44) - (0.43)	(0.46)	-162.4%
EV/EBITDA	0.31 - 0.40	0.34	-53.4%
EPV	0.16 - 0.14	0.15	-79.7%
DDM - Stable	(0.34) - (1.49)	(0.91)	-223.4%
DDM - Multi	0.29 - 1.03	0.46	-38.5%