What is the intrinsic value of 265.HK?

As of 2025-06-03, the Intrinsic Value of Orient Victory Travel Group Company Ltd (265.HK) is 1.26 HKD. This 265.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.87 HKD, the upside of Orient Victory Travel Group Company Ltd is 45.20%.

The range of the Intrinsic Value is 0.85 - 4.68 HKD

Is 265.HK undervalued or overvalued?

Based on its market price of 0.87 HKD and our intrinsic valuation, Orient Victory Travel Group Company Ltd (265.HK) is undervalued by 45.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.85 - 4.68	1.26	45.2%
DCF (Growth 10y)	0.91 - 5.16	1.38	58.5%
DCF (EBITDA 5y)	1.17 - 2.76	1.70	95.3%
DCF (EBITDA 10y)	1.01 - 3.23	1.59	83.1%
Fair Value	4.75 - 4.75	4.75	446.09%
P/E	0.86 - 1.96	1.44	65.4%
EV/EBITDA	1.25 - 2.50	1.93	121.7%
EPV	0.54 - 1.93	1.24	42.4%
DDM - Stable	1.76 - 5.38	3.57	310.3%
DDM - Multi	1.93 - 4.69	2.75	216.2%