What is the intrinsic value of 400.HK?

As of 2025-08-04, the Intrinsic Value of Cogobuy Group (400.HK) is 1.03 HKD. This 400.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.00 HKD, the upside of Cogobuy Group is -48.70%.

The range of the Intrinsic Value is 0.50 - 2.09 HKD

Is 400.HK undervalued or overvalued?

Based on its market price of 2.00 HKD and our intrinsic valuation, Cogobuy Group (400.HK) is overvalued by 48.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.50 - 2.09	1.03	-48.7%
DCF (Growth 10y)	0.76 - 2.32	1.28	-36.2%
DCF (EBITDA 5y)	1.55 - 2.57	2.19	9.5%
DCF (EBITDA 10y)	1.64 - 2.90	2.35	17.5%
Fair Value	2.91 - 2.91	2.91	45.28%
P/E	1.95 - 4.04	2.96	47.8%
EV/EBITDA	1.40 - 2.16	1.97	-1.4%
EPV	3.01 - 4.56	3.78	89.1%
DDM - Stable	0.61 - 1.45	1.03	-48.5%
DDM - Multi	1.01 - 1.89	1.31	-34.3%