As of 2025-07-06, the Intrinsic Value of Luk Fook Holdings International Ltd (590.HK) is 37.99 HKD. This 590.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.20 HKD, the upside of Luk Fook Holdings International Ltd is 79.20%.
The range of the Intrinsic Value is 29.69 - 53.77 HKD
Based on its market price of 21.20 HKD and our intrinsic valuation, Luk Fook Holdings International Ltd (590.HK) is undervalued by 79.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.69 - 53.77 | 37.99 | 79.2% |
| DCF (Growth 10y) | 35.75 - 64.55 | 45.71 | 115.6% |
| DCF (EBITDA 5y) | 19.89 - 26.96 | 23.01 | 8.5% |
| DCF (EBITDA 10y) | 26.14 - 35.46 | 30.19 | 42.4% |
| Fair Value | 17.37 - 17.37 | 17.37 | -18.06% |
| P/E | 14.91 - 23.57 | 19.08 | -10.0% |
| EV/EBITDA | 7.81 - 16.50 | 12.65 | -40.3% |
| EPV | 33.19 - 52.87 | 43.03 | 103.0% |
| DDM - Stable | 13.59 - 33.70 | 23.65 | 11.5% |
| DDM - Multi | 20.66 - 38.83 | 26.87 | 26.7% |
| Market Cap (mil) | 12,446.73 |
| Beta | 0.67 |
| Outstanding shares (mil) | 587.11 |
| Enterprise Value (mil) | 13,340.81 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.83% |
| Cost of Debt | 4.25% |
| WACC | 7.22% |