What is the intrinsic value of 2878.HK?

As of 2025-06-09, the Intrinsic Value of Solomon Systech (International) Ltd (2878.HK) is 0.55 HKD. This 2878.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.42 HKD, the upside of Solomon Systech (International) Ltd is 32.00%.

The range of the Intrinsic Value is 0.47 - 0.78 HKD

Is 2878.HK undervalued or overvalued?

Based on its market price of 0.42 HKD and our intrinsic valuation, Solomon Systech (International) Ltd (2878.HK) is undervalued by 32.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.47 - 0.78	0.55	32.0%
DCF (Growth 10y)	0.52 - 0.89	0.61	47.1%
DCF (EBITDA 5y)	0.43 - 0.46	0.44	7.2%
DCF (EBITDA 10y)	0.47 - 0.52	0.49	19.2%
Fair Value	0.80 - 0.80	0.80	91.71%
P/E	0.23 - 0.41	0.35	-16.7%
EV/EBITDA	0.39 - 0.42	0.41	-2.3%
EPV	1.01 - 1.38	1.20	188.0%
DDM - Stable	0.32 - 1.27	0.79	90.9%
DDM - Multi	0.41 - 1.34	0.64	53.8%