What is the intrinsic value of 2317.HK?

As of 2025-07-09, the Intrinsic Value of Vedan International Holdings Ltd (2317.HK) is 1.02 HKD. This 2317.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.62 HKD, the upside of Vedan International Holdings Ltd is 64.10%.

The range of the Intrinsic Value is 0.85 - 1.29 HKD

Is 2317.HK undervalued or overvalued?

Based on its market price of 0.62 HKD and our intrinsic valuation, Vedan International Holdings Ltd (2317.HK) is undervalued by 64.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.85 - 1.29	1.02	64.1%
DCF (Growth 10y)	0.90 - 1.32	1.06	71.0%
DCF (EBITDA 5y)	0.85 - 1.01	0.97	55.8%
DCF (EBITDA 10y)	0.96 - 1.19	1.10	77.5%
Fair Value	2.07 - 2.07	2.07	233.54%
P/E	0.57 - 0.79	0.61	-1.1%
EV/EBITDA	0.53 - 1.26	0.67	8.9%
EPV	1.05 - 1.39	1.22	96.9%
DDM - Stable	0.66 - 1.39	1.03	65.3%
DDM - Multi	0.89 - 1.45	1.10	77.4%