What is the intrinsic value of 2298.HK?

As of 2025-05-14, the Intrinsic Value of Cosmo Lady (China) Holdings Co Ltd (2298.HK) is 0.81 HKD. This 2298.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.23 HKD, the upside of Cosmo Lady (China) Holdings Co Ltd is 250.10%.

The range of the Intrinsic Value is 0.64 - 1.09 HKD

Is 2298.HK undervalued or overvalued?

Based on its market price of 0.23 HKD and our intrinsic valuation, Cosmo Lady (China) Holdings Co Ltd (2298.HK) is undervalued by 250.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.64 - 1.09	0.81	250.1%
DCF (Growth 10y)	0.70 - 1.16	0.87	278.2%
DCF (EBITDA 5y)	1.05 - 2.46	1.66	619.7%
DCF (EBITDA 10y)	1.00 - 2.33	1.54	570.8%
Fair Value	1.26 - 1.26	1.26	449.71%
P/E	0.72 - 1.37	1.01	338.4%
EV/EBITDA	0.69 - 1.63	1.10	378.2%
EPV	1.10 - 1.64	1.37	495.3%
DDM - Stable	0.24 - 0.47	0.35	54.3%
DDM - Multi	0.27 - 0.44	0.34	46.9%