What is the intrinsic value of 635.HK?

As of 2025-07-22, the Intrinsic Value of Playmates Holdings Ltd (635.HK) is 2.38 HKD. This 635.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.55 HKD, the upside of Playmates Holdings Ltd is 332.40%.

The range of the Intrinsic Value is 1.90 - 3.38 HKD

Is 635.HK undervalued or overvalued?

Based on its market price of 0.55 HKD and our intrinsic valuation, Playmates Holdings Ltd (635.HK) is undervalued by 332.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.90 - 3.38	2.38	332.4%
DCF (Growth 10y)	2.05 - 3.65	2.57	367.9%
DCF (EBITDA 5y)	1.68 - 2.49	1.84	234.1%
DCF (EBITDA 10y)	1.90 - 2.88	2.15	291.1%
Fair Value	-0.92 - -0.92	-0.92	-268.05%
P/E	(2.38) - (2.83)	(2.59)	-570.5%
EV/EBITDA	1.41 - 2.10	1.61	192.7%
EPV	1.38 - 2.07	1.73	213.6%
DDM - Stable	(1.19) - (3.25)	(2.22)	-503.3%
DDM - Multi	(0.68) - (1.59)	(0.97)	-275.6%