What is the intrinsic value of 6838.HK?

As of 2025-07-09, the Intrinsic Value of Winox Holdings Ltd (6838.HK) is 0.52 HKD. This 6838.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.27 HKD, the upside of Winox Holdings Ltd is 90.80%.

The range of the Intrinsic Value is 0.36 - 1.06 HKD

Is 6838.HK undervalued or overvalued?

Based on its market price of 0.27 HKD and our intrinsic valuation, Winox Holdings Ltd (6838.HK) is undervalued by 90.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.36 - 1.06	0.52	90.8%
DCF (Growth 10y)	0.66 - 2.03	0.96	256.5%
DCF (EBITDA 5y)	1.02 - 1.67	1.60	493.4%
DCF (EBITDA 10y)	1.06 - 1.81	1.66	514.4%
Fair Value	-0.17 - -0.17	-0.17	-162.74%
P/E	(0.32) - (0.42)	(0.35)	-230.5%
EV/EBITDA	0.45 - 0.89	0.63	135.1%
EPV	0.40 - 0.53	0.46	71.7%
DDM - Stable	(0.42) - (1.59)	(1.00)	-471.5%
DDM - Multi	0.58 - 1.74	0.87	223.3%