What is the intrinsic value of 2281.HK?

As of 2025-05-21, the Intrinsic Value of Luzhou Xinglu Water Group Co Ltd (2281.HK) is 3.72 HKD. This 2281.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.60 HKD, the upside of Luzhou Xinglu Water Group Co Ltd is 520.70%.

The range of the Intrinsic Value is 2.98 - 4.78 HKD

Is 2281.HK undervalued or overvalued?

Based on its market price of 0.60 HKD and our intrinsic valuation, Luzhou Xinglu Water Group Co Ltd (2281.HK) is undervalued by 520.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.98 - 4.78	3.72	520.7%
DCF (Growth 10y)	3.39 - 5.14	4.11	585.5%
DCF (EBITDA 5y)	6.59 - 12.81	8.21	1268.5%
DCF (EBITDA 10y)	6.48 - 12.30	8.05	1242.2%
Fair Value	1.12 - 1.12	1.12	86.11%
P/E	1.19 - 4.06	2.30	283.1%
EV/EBITDA	0.94 - 7.40	4.34	624.0%
EPV	(8.02) - (9.12)	(8.57)	-1528.6%
DDM - Stable	0.81 - 1.64	1.23	104.3%
DDM - Multi	0.89 - 1.49	1.12	87.3%