As of 2025-05-23, the Intrinsic Value of Kiddieland International Ltd (3830.HK) is 0.06 HKD. This 3830.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.05 HKD, the upside of Kiddieland International Ltd is 26.10%.
The range of the Intrinsic Value is 0.04 - 0.10 HKD
Based on its market price of 0.05 HKD and our intrinsic valuation, Kiddieland International Ltd (3830.HK) is undervalued by 26.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.04 - 0.10 | 0.06 | 26.1% |
| DCF (Growth 10y) | 0.09 - 0.23 | 0.13 | 189.5% |
| DCF (EBITDA 5y) | 0.04 - 0.09 | 0.05 | 7.0% |
| DCF (EBITDA 10y) | 0.06 - 0.13 | 0.08 | 66.8% |
| Fair Value | -0.16 - -0.16 | -0.16 | -450.17% |
| P/E | (0.04) - (0.06) | (0.05) | -220.1% |
| EV/EBITDA | (0.01) - 0.07 | 0.02 | -55.0% |
| EPV | (0.27) - (0.37) | (0.32) | -806.3% |
| DDM - Stable | (0.07) - (0.23) | (0.15) | -431.0% |
| DDM - Multi | 0.06 - 0.16 | 0.09 | 101.8% |
| Market Cap (mil) | 45.00 |
| Beta | 0.79 |
| Outstanding shares (mil) | 1,000.00 |
| Enterprise Value (mil) | 44.06 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.47% |
| Cost of Debt | 6.55% |
| WACC | 6.44% |