What is the intrinsic value of 2292.HK?

As of 2025-07-21, the Intrinsic Value of Thing On Enterprise Ltd (2292.HK) is 0.97 HKD. This 2292.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.72 HKD, the upside of Thing On Enterprise Ltd is 35.20%.

The range of the Intrinsic Value is 0.83 - 1.20 HKD

Is 2292.HK undervalued or overvalued?

Based on its market price of 0.72 HKD and our intrinsic valuation, Thing On Enterprise Ltd (2292.HK) is undervalued by 35.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.83 - 1.20	0.97	35.2%
DCF (Growth 10y)	0.88 - 1.24	1.02	41.5%
DCF (EBITDA 5y)	0.56 - 0.69	0.62	-13.2%
DCF (EBITDA 10y)	0.65 - 0.79	0.72	0.2%
Fair Value	-0.67 - -0.67	-0.67	-193.31%
P/E	(0.98) - (1.42)	(1.22)	-269.4%
EV/EBITDA	0.38 - 0.57	0.45	-37.6%
EPV	0.58 - 0.67	0.63	-13.1%
DDM - Stable	(1.32) - (3.20)	(2.26)	-414.3%
DDM - Multi	(1.41) - (2.77)	(1.88)	-361.4%