What is the intrinsic value of 3601.HK?

As of 2025-05-20, the Intrinsic Value of 360 Ludashi Holdings Ltd (3601.HK) is 2.68 HKD. This 3601.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.97 HKD, the upside of 360 Ludashi Holdings Ltd is 176.30%.

The range of the Intrinsic Value is 2.55 - 2.87 HKD

Is 3601.HK undervalued or overvalued?

Based on its market price of 0.97 HKD and our intrinsic valuation, 360 Ludashi Holdings Ltd (3601.HK) is undervalued by 176.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.55 - 2.87	2.68	176.3%
DCF (Growth 10y)	2.83 - 3.27	3.01	210.0%
DCF (EBITDA 5y)	2.77 - 3.16	3.00	209.0%
DCF (EBITDA 10y)	2.96 - 3.44	3.22	232.3%
Fair Value	0.70 - 0.70	0.70	-27.55%
P/E	1.65 - 4.34	2.93	201.7%
EV/EBITDA	2.33 - 3.02	2.63	170.7%
EPV	5.40 - 6.43	5.92	509.8%
DDM - Stable	0.94 - 1.76	1.35	39.2%
DDM - Multi	1.01 - 1.53	1.22	25.6%