What is the intrinsic value of 6033.HK?

As of 2025-07-18, the Intrinsic Value of Telecom Digital Holdings Ltd (6033.HK) is 0.99 HKD. This 6033.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.68 HKD, the upside of Telecom Digital Holdings Ltd is 44.90%.

The range of the Intrinsic Value is (0.09) - 11.67 HKD

Is 6033.HK undervalued or overvalued?

Based on its market price of 0.68 HKD and our intrinsic valuation, Telecom Digital Holdings Ltd (6033.HK) is undervalued by 44.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(0.09) - 11.67	0.99	44.9%
DCF (Growth 10y)	0.12 - 13.29	1.34	97.3%
DCF (EBITDA 5y)	(0.25) - 0.80	0.19	-71.5%
DCF (EBITDA 10y)	0.01 - 1.88	0.70	2.5%
Fair Value	0.28 - 0.28	0.28	-58.81%
P/E	0.49 - 0.92	0.71	4.0%
EV/EBITDA	(0.58) - 0.12	(0.33)	-148.9%
EPV	2.81 - 13.88	8.35	1127.5%
DDM - Stable	0.27 - 1.17	0.72	5.8%
DDM - Multi	1.18 - 3.96	1.81	166.4%