What is the intrinsic value of 6808.HK?

As of 2025-07-15, the Intrinsic Value of Sun Art Retail Group Ltd (6808.HK) is 2.10 HKD. This 6808.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.32 HKD, the upside of Sun Art Retail Group Ltd is -9.60%.

The range of the Intrinsic Value is 1.51 - 3.58 HKD

Is 6808.HK undervalued or overvalued?

Based on its market price of 2.32 HKD and our intrinsic valuation, Sun Art Retail Group Ltd (6808.HK) is overvalued by 9.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.51 - 3.58	2.10	-9.6%
DCF (Growth 10y)	1.66 - 3.65	2.23	-3.8%
DCF (EBITDA 5y)	1.61 - 2.69	2.13	-8.2%
DCF (EBITDA 10y)	1.70 - 2.78	2.20	-5.2%
Fair Value	0.23 - 0.23	0.23	-89.98%
P/E	0.81 - 1.36	1.05	-54.8%
EV/EBITDA	2.29 - 9.87	5.06	118.1%
EPV	3.67 - 4.68	4.17	80.0%
DDM - Stable	0.40 - 1.18	0.79	-66.0%
DDM - Multi	0.94 - 2.04	1.27	-45.1%