What is the intrinsic value of 6110.HK?

As of 2025-07-23, the Intrinsic Value of Topsports International Holdings Ltd (6110.HK) is 4.06 HKD. This 6110.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.22 HKD, the upside of Topsports International Holdings Ltd is 26.20%.

The range of the Intrinsic Value is 2.91 - 6.79 HKD

Is 6110.HK undervalued or overvalued?

Based on its market price of 3.22 HKD and our intrinsic valuation, Topsports International Holdings Ltd (6110.HK) is undervalued by 26.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.91 - 6.79	4.06	26.2%
DCF (Growth 10y)	3.14 - 6.72	4.21	30.8%
DCF (EBITDA 5y)	2.59 - 3.65	3.14	-2.4%
DCF (EBITDA 10y)	2.90 - 4.04	3.46	7.5%
Fair Value	1.13 - 1.13	1.13	-64.80%
P/E	2.78 - 3.42	3.26	1.1%
EV/EBITDA	1.82 - 3.03	2.49	-22.7%
EPV	10.60 - 13.74	12.17	277.9%
DDM - Stable	2.23 - 6.39	4.31	33.7%
DDM - Multi	3.44 - 6.52	4.40	36.6%