As of 2025-07-09, the Intrinsic Value of Tailam Tech Construction Holdings Ltd (6193.HK) is 0.28 HKD. This 6193.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.20 HKD, the upside of Tailam Tech Construction Holdings Ltd is 39.80%.
The range of the Intrinsic Value is 0.21 - 0.42 HKD
Based on its market price of 0.20 HKD and our intrinsic valuation, Tailam Tech Construction Holdings Ltd (6193.HK) is undervalued by 39.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.21 - 0.42 | 0.28 | 39.8% |
| DCF (Growth 10y) | 0.48 - 0.98 | 0.64 | 220.4% |
| DCF (EBITDA 5y) | 1.17 - 1.58 | 1.44 | 621.5% |
| DCF (EBITDA 10y) | 1.32 - 1.96 | 1.69 | 744.9% |
| Fair Value | -0.21 - -0.21 | -0.21 | -203.41% |
| P/E | (0.92) - (0.80) | (0.88) | -539.2% |
| EV/EBITDA | (0.87) - 0.22 | (0.41) | -306.0% |
| EPV | (0.25) - (0.34) | (0.29) | -246.3% |
| DDM - Stable | (0.24) - (0.64) | (0.44) | -317.9% |
| DDM - Multi | 0.30 - 0.65 | 0.41 | 105.9% |
| Market Cap (mil) | 80.00 |
| Beta | 0.17 |
| Outstanding shares (mil) | 400.00 |
| Enterprise Value (mil) | 73.58 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.62% |
| Cost of Debt | 5.50% |
| WACC | 9.61% |