What is the intrinsic value of 533.HK?

As of 2025-07-10, the Intrinsic Value of Goldlion Holdings Ltd (533.HK) is 1.32 HKD. This 533.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.05 HKD, the upside of Goldlion Holdings Ltd is 25.90%.

The range of the Intrinsic Value is 1.06 - 1.91 HKD

Is 533.HK undervalued or overvalued?

Based on its market price of 1.05 HKD and our intrinsic valuation, Goldlion Holdings Ltd (533.HK) is undervalued by 25.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.06 - 1.91	1.32	25.9%
DCF (Growth 10y)	1.18 - 2.19	1.49	41.5%
DCF (EBITDA 5y)	1.24 - 1.96	1.59	51.1%
DCF (EBITDA 10y)	1.25 - 2.06	1.61	53.1%
Fair Value	0.48 - 0.48	0.48	-54.48%
P/E	1.01 - 1.59	1.24	18.3%
EV/EBITDA	1.00 - 1.61	1.38	31.3%
EPV	1.99 - 3.47	2.73	160.2%
DDM - Stable	0.62 - 1.80	1.21	15.3%
DDM - Multi	0.84 - 1.90	1.17	11.1%