What is the intrinsic value of 333.HK?

As of 2025-05-24, the Intrinsic Value of Top Form International Ltd (333.HK) is 2.17 HKD. This 333.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.23 HKD, the upside of Top Form International Ltd is 852.40%.

The range of the Intrinsic Value is 1.05 - 15.52 HKD

Is 333.HK undervalued or overvalued?

Based on its market price of 0.23 HKD and our intrinsic valuation, Top Form International Ltd (333.HK) is undervalued by 852.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.05 - 15.52	2.17	852.4%
DCF (Growth 10y)	1.75 - 24.95	3.54	1452.6%
DCF (EBITDA 5y)	1.59 - 3.44	2.37	940.0%
DCF (EBITDA 10y)	2.13 - 5.54	3.43	1402.8%
Fair Value	-0.12 - -0.12	-0.12	-150.98%
P/E	(0.21) - 0.53	0.08	-63.4%
EV/EBITDA	(0.16) - 1.13	0.30	30.3%
EPV	(0.30) - (0.46)	(0.38)	-266.1%
DDM - Stable	(0.28) - (1.01)	(0.64)	-382.4%
DDM - Multi	2.36 - 6.69	3.49	1430.4%