What is the intrinsic value of 6677.HK?

As of 2025-07-04, the Intrinsic Value of Sino-Ocean Service Holding Ltd (6677.HK) is 0.67 HKD. This 6677.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.54 HKD, the upside of Sino-Ocean Service Holding Ltd is 24.10%.

The range of the Intrinsic Value is 0.67 - 0.69 HKD

Is 6677.HK undervalued or overvalued?

Based on its market price of 0.54 HKD and our intrinsic valuation, Sino-Ocean Service Holding Ltd (6677.HK) is undervalued by 24.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.67 - 0.69	0.67	24.1%
DCF (Growth 10y)	1.49 - 3.50	1.97	265.6%
DCF (EBITDA 5y)	1.02 - 2.00	1.41	160.4%
DCF (EBITDA 10y)	1.32 - 2.76	1.86	244.1%
Fair Value	0.13 - 0.13	0.13	-75.25%
P/E	0.31 - 0.55	0.43	-19.7%
EV/EBITDA	0.91 - 2.35	1.35	150.2%
EPV	3.42 - 4.90	4.16	670.1%
DDM - Stable	0.22 - 0.89	0.56	2.9%
DDM - Multi	1.84 - 5.40	2.72	403.0%