What is the intrinsic value of 3306.HK?

As of 2025-05-14, the Intrinsic Value of JNBY Design Ltd (3306.HK) is 23.10 HKD. This 3306.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.00 HKD, the upside of JNBY Design Ltd is 54.00%.

The range of the Intrinsic Value is 19.75 - 28.04 HKD

Is 3306.HK undervalued or overvalued?

Based on its market price of 15.00 HKD and our intrinsic valuation, JNBY Design Ltd (3306.HK) is undervalued by 54.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	19.75 - 28.04	23.10	54.0%
DCF (Growth 10y)	24.88 - 35.37	29.13	94.2%
DCF (EBITDA 5y)	27.05 - 49.10	36.92	146.2%
DCF (EBITDA 10y)	30.72 - 54.69	41.03	173.5%
Fair Value	33.47 - 33.47	33.47	123.13%
P/E	22.72 - 35.94	29.37	95.8%
EV/EBITDA	15.83 - 40.77	25.80	72.0%
EPV	17.01 - 22.03	19.52	30.1%
DDM - Stable	10.76 - 20.45	15.61	4.0%
DDM - Multi	18.69 - 26.53	21.86	45.7%