What is the intrinsic value of 6805.HK?

As of 2025-06-03, the Intrinsic Value of Kimou Environmental Holding Ltd (6805.HK) is 2.05 HKD. This 6805.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.78 HKD, the upside of Kimou Environmental Holding Ltd is 15.30%.

The range of the Intrinsic Value is 0.37 - 8.03 HKD

Is 6805.HK undervalued or overvalued?

Based on its market price of 1.78 HKD and our intrinsic valuation, Kimou Environmental Holding Ltd (6805.HK) is undervalued by 15.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.37 - 8.03	2.05	15.3%
DCF (Growth 10y)	4.08 - 20.08	7.61	327.5%
DCF (EBITDA 5y)	1.18 - 7.33	4.27	139.9%
DCF (EBITDA 10y)	2.77 - 10.34	6.48	264.2%
Fair Value	3.01 - 3.01	3.01	69.30%
P/E	0.60 - 1.33	0.91	-48.8%
EV/EBITDA	(1.20) - 1.67	0.20	-88.6%
EPV	(2.94) - (2.96)	(2.95)	-265.6%
DDM - Stable	1.21 - 4.74	2.98	67.3%
DDM - Multi	2.83 - 8.07	4.13	132.1%