What is the intrinsic value of 529.HK?

As of 2025-05-23, the Intrinsic Value of SiS International Holdings Ltd (529.HK) is 9.55 HKD. This 529.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.76 HKD, the upside of SiS International Holdings Ltd is 442.50%.

The range of the Intrinsic Value is 6.32 - 14.88 HKD

Is 529.HK undervalued or overvalued?

Based on its market price of 1.76 HKD and our intrinsic valuation, SiS International Holdings Ltd (529.HK) is undervalued by 442.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	6.32 - 14.88	9.55	442.5%
DCF (Growth 10y)	7.99 - 17.01	11.40	547.8%
DCF (EBITDA 5y)	1.01 - 2.82	1.44	-18.4%
DCF (EBITDA 10y)	3.66 - 6.18	4.43	151.8%
Fair Value	2.45 - 2.45	2.45	39.20%
P/E	2.18 - 6.16	3.79	115.4%
EV/EBITDA	(0.94) - 0.89	(0.28)	-115.9%
EPV	5.51 - 9.41	7.46	323.8%
DDM - Stable	1.29 - 2.79	2.04	15.9%
DDM - Multi	1.64 - 3.26	2.22	26.3%