As of 2025-05-29, the Intrinsic Value of BYD Electronic International Co Ltd (285.HK) is 154.06 HKD. This 285.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.00 HKD, the upside of BYD Electronic International Co Ltd is 381.40%.
The range of the Intrinsic Value is 112.00 - 249.39 HKD
Based on its market price of 32.00 HKD and our intrinsic valuation, BYD Electronic International Co Ltd (285.HK) is undervalued by 381.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 112.00 - 249.39 | 154.06 | 381.4% |
| DCF (Growth 10y) | 174.59 - 371.94 | 235.36 | 635.5% |
| DCF (EBITDA 5y) | 215.60 - 256.90 | 242.06 | 656.4% |
| DCF (EBITDA 10y) | 269.48 - 339.05 | 309.51 | 867.2% |
| Fair Value | 51.62 - 51.62 | 51.62 | 61.32% |
| P/E | 37.25 - 61.09 | 49.60 | 55.0% |
| EV/EBITDA | 51.13 - 124.30 | 89.05 | 178.3% |
| EPV | 9.08 - 11.78 | 10.43 | -67.4% |
| DDM - Stable | 19.14 - 51.70 | 35.42 | 10.7% |
| DDM - Multi | 104.42 - 216.03 | 140.46 | 338.9% |
| Market Cap (mil) | 72,102.40 |
| Beta | 1.24 |
| Outstanding shares (mil) | 2,253.20 |
| Enterprise Value (mil) | 78,000.33 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.07% |
| Cost of Debt | 4.25% |
| WACC | 8.28% |