What is the intrinsic value of 396.HK?

As of 2025-07-10, the Intrinsic Value of Hing Lee (Hk) Holdings Ltd (396.HK) is 0.27 HKD. This 396.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.09 HKD, the upside of Hing Lee (Hk) Holdings Ltd is 210.40%.

The range of the Intrinsic Value is 0.21 - 0.41 HKD

Is 396.HK undervalued or overvalued?

Based on its market price of 0.09 HKD and our intrinsic valuation, Hing Lee (Hk) Holdings Ltd (396.HK) is undervalued by 210.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.21 - 0.41	0.27	210.4%
DCF (Growth 10y)	0.24 - 0.47	0.31	254.1%
DCF (EBITDA 5y)	0.18 - 0.29	0.21	137.6%
DCF (EBITDA 10y)	0.21 - 0.34	0.25	185.1%
Fair Value	0.15 - 0.15	0.15	72.55%
P/E	0.11 - 0.17	0.13	45.9%
EV/EBITDA	0.05 - 0.13	0.09	-0.3%
EPV	0.01 - (0.02)	(0.01)	-105.7%
DDM - Stable	0.14 - 0.40	0.27	207.1%
DDM - Multi	0.12 - 0.30	0.18	100.1%