As of 2025-05-21, the Intrinsic Value of Tongdao Liepin Group (6100.HK) is 6.37 HKD. This 6100.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.44 HKD, the upside of Tongdao Liepin Group is 85.30%.
The range of the Intrinsic Value is 5.66 - 7.41 HKD
Based on its market price of 3.44 HKD and our intrinsic valuation, Tongdao Liepin Group (6100.HK) is undervalued by 85.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.66 - 7.41 | 6.37 | 85.3% |
| DCF (Growth 10y) | 6.25 - 8.13 | 7.02 | 104.0% |
| DCF (EBITDA 5y) | 4.25 - 4.92 | 4.54 | 31.9% |
| DCF (EBITDA 10y) | 5.18 - 6.05 | 5.56 | 61.7% |
| Fair Value | 7.02 - 7.02 | 7.02 | 104.21% |
| P/E | 3.12 - 4.52 | 3.49 | 1.4% |
| EV/EBITDA | 2.74 - 3.53 | 3.07 | -10.8% |
| EPV | 2.95 - 3.39 | 3.17 | -7.8% |
| DDM - Stable | 1.83 - 3.41 | 2.62 | -23.8% |
| DDM - Multi | 2.81 - 4.23 | 3.39 | -1.5% |
| Market Cap (mil) | 1,769.81 |
| Beta | 2.43 |
| Outstanding shares (mil) | 514.48 |
| Enterprise Value (mil) | 1,052.02 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.58% |
| Cost of Debt | 4.63% |
| WACC | 9.15% |