As of 2025-07-13, the Intrinsic Value of Tiande Chemical Holdings Ltd (609.HK) is 12.28 HKD. This 609.HK valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1.20 HKD, the upside of Tiande Chemical Holdings Ltd is 923.60%.
The range of the Intrinsic Value is 8.26 - 16.01 HKD
Based on its market price of 1.20 HKD and our intrinsic valuation, Tiande Chemical Holdings Ltd (609.HK) is undervalued by 923.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (46.47) - (15.65) | (23.17) | -2031.0% |
| DCF (Growth 10y) | (16.47) - (44.76) | (23.45) | -2054.5% |
| DCF (EBITDA 5y) | 8.26 - 16.01 | 12.28 | 923.6% |
| DCF (EBITDA 10y) | 32.36 - 66.83 | 49.07 | 3989.4% |
| Fair Value | 2.09 - 2.09 | 2.09 | 73.89% |
| P/E | 0.83 - 1.96 | 1.36 | 13.6% |
| EV/EBITDA | 0.36 - 2.74 | 1.31 | 8.8% |
| EPV | 3.37 - 5.04 | 4.20 | 250.1% |
| DDM - Stable | 0.72 - 2.70 | 1.71 | 42.5% |
| DDM - Multi | 15.81 - 43.40 | 22.91 | 1809.4% |
| Market Cap (mil) | 1,052.90 |
| Beta | 0.21 |
| Outstanding shares (mil) | 877.42 |
| Enterprise Value (mil) | 901.70 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.44% |
| Cost of Debt | 4.25% |
| WACC | 6.63% |