As of 2025-05-24, the Intrinsic Value of Sichuan Languang Justbon Services Group Co Ltd (2606.HK) is 81.98 HKD. This 2606.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.15 HKD, the upside of Sichuan Languang Justbon Services Group Co Ltd is 51.40%.
The range of the Intrinsic Value is 71.62 - 96.97 HKD
Based on its market price of 54.15 HKD and our intrinsic valuation, Sichuan Languang Justbon Services Group Co Ltd (2606.HK) is undervalued by 51.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71.62 - 96.97 | 81.98 | 51.4% |
| DCF (Growth 10y) | 140.35 - 202.99 | 165.92 | 206.4% |
| DCF (EBITDA 5y) | 101.22 - 190.89 | 151.09 | 179.0% |
| DCF (EBITDA 10y) | 160.90 - 309.00 | 238.32 | 340.1% |
| Fair Value | 33.55 - 33.55 | 33.55 | -38.04% |
| P/E | 47.97 - 141.48 | 80.45 | 48.6% |
| EV/EBITDA | 56.99 - 156.18 | 96.35 | 77.9% |
| EPV | 40.96 - 48.40 | 44.68 | -17.5% |
| DDM - Stable | 42.61 - 79.36 | 60.99 | 12.6% |
| DDM - Multi | 80.80 - 118.28 | 96.10 | 77.5% |
| Market Cap (mil) | 9,644.22 |
| Beta | 1.02 |
| Outstanding shares (mil) | 178.10 |
| Enterprise Value (mil) | 7,339.15 |
| Market risk premium | 5.34% |
| Cost of Equity | 9.52% |
| Cost of Debt | 5.00% |
| WACC | 9.51% |