What is the intrinsic value of 6169.HK?

As of 2025-05-22, the Intrinsic Value of China Yuhua Education Corp Ltd (6169.HK) is 1.94 HKD. This 6169.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.43 HKD, the upside of China Yuhua Education Corp Ltd is 350.90%.

The range of the Intrinsic Value is 1.66 - 2.37 HKD

Is 6169.HK undervalued or overvalued?

Based on its market price of 0.43 HKD and our intrinsic valuation, China Yuhua Education Corp Ltd (6169.HK) is undervalued by 350.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.66 - 2.37	1.94	350.9%
DCF (Growth 10y)	1.57 - 2.15	1.80	318.7%
DCF (EBITDA 5y)	1.45 - 2.21	1.60	271.4%
DCF (EBITDA 10y)	1.56 - 2.31	1.74	305.0%
Fair Value	2.53 - 2.53	2.53	488.57%
P/E	0.38 - 0.82	0.55	27.6%
EV/EBITDA	0.54 - 0.88	0.73	69.6%
EPV	0.94 - 1.20	1.07	149.5%
DDM - Stable	0.48 - 0.95	0.71	65.9%
DDM - Multi	0.52 - 0.88	0.66	53.1%