As of 2026-04-06, the Intrinsic Value of China Boqi Environmental Holding Co Ltd (2377.HK) is 4.70 HKD. This 2377.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.99 HKD, the upside of China Boqi Environmental Holding Co Ltd is 374.40%.
The range of the Intrinsic Value is 3.59 - 6.85 HKD
Based on its market price of 0.99 HKD and our intrinsic valuation, China Boqi Environmental Holding Co Ltd (2377.HK) is undervalued by 374.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.59 - 6.85 | 4.70 | 374.4% |
| DCF (Growth 10y) | 3.85 - 7.14 | 4.97 | 401.9% |
| DCF (EBITDA 5y) | 5.08 - 10.12 | 6.52 | 558.5% |
| DCF (EBITDA 10y) | 4.86 - 9.83 | 6.34 | 539.9% |
| Fair Value | 5.78 - 5.78 | 5.78 | 484.17% |
| P/E | 3.90 - 6.36 | 4.93 | 397.6% |
| EV/EBITDA | 3.13 - 6.46 | 4.24 | 328.4% |
| EPV | 2.05 - 3.40 | 2.72 | 175.0% |
| DDM - Stable | 1.82 - 4.41 | 3.12 | 214.7% |
| DDM - Multi | 2.13 - 4.38 | 2.90 | 193.1% |
| Market Cap (mil) | 846.31 |
| Beta | 0.66 |
| Outstanding shares (mil) | 854.86 |
| Enterprise Value (mil) | 882.50 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.92% |
| Cost of Debt | 5.21% |
| WACC | 8.52% |