As of 2025-06-03, the Intrinsic Value of YTO Express (International) Holdings Ltd (6123.HK) is 22.40 HKD. This 6123.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.03 HKD, the upside of YTO Express (International) Holdings Ltd is 2,074.40%.
The range of the Intrinsic Value is 15.19 - 46.22 HKD
Based on its market price of 1.03 HKD and our intrinsic valuation, YTO Express (International) Holdings Ltd (6123.HK) is undervalued by 2,074.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.19 - 46.22 | 22.40 | 2074.4% |
| DCF (Growth 10y) | 19.16 - 55.35 | 27.62 | 2581.6% |
| DCF (EBITDA 5y) | 7.48 - 9.86 | 8.89 | 763.5% |
| DCF (EBITDA 10y) | 11.21 - 14.67 | 13.11 | 1172.8% |
| Fair Value | -2.43 - -2.43 | -2.43 | -335.53% |
| P/E | (0.88) - 1.38 | 0.09 | -91.1% |
| EV/EBITDA | 1.68 - 3.37 | 2.40 | 133.4% |
| EPV | 5.27 - 6.73 | 6.00 | 482.8% |
| DDM - Stable | (1.20) - (5.01) | (3.10) | -401.3% |
| DDM - Multi | 11.09 - 36.52 | 17.06 | 1556.7% |
| Market Cap (mil) | 432.80 |
| Beta | 0.91 |
| Outstanding shares (mil) | 420.19 |
| Enterprise Value (mil) | -202.15 |
| Market risk premium | 5.98% |
| Cost of Equity | 5.71% |
| Cost of Debt | 4.25% |
| WACC | 5.55% |