What is the intrinsic value of 6858.HK?

As of 2025-07-08, the Intrinsic Value of Honma Golf Ltd (6858.HK) is 2.58 HKD. This 6858.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.51 HKD, the upside of Honma Golf Ltd is -26.40%.

The range of the Intrinsic Value is 2.23 - 3.30 HKD

Is 6858.HK undervalued or overvalued?

Based on its market price of 3.51 HKD and our intrinsic valuation, Honma Golf Ltd (6858.HK) is overvalued by 26.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.23 - 3.30	2.58	-26.4%
DCF (Growth 10y)	2.20 - 3.03	2.47	-29.5%
DCF (EBITDA 5y)	1.66 - 2.16	1.79	-49.0%
DCF (EBITDA 10y)	1.87 - 2.34	2.00	-42.9%
Fair Value	1.46 - 1.46	1.46	-58.30%
P/E	0.66 - 3.24	1.77	-49.5%
EV/EBITDA	1.15 - 1.86	1.31	-62.6%
EPV	5.12 - 6.44	5.78	64.7%
DDM - Stable	0.43 - 1.09	0.76	-78.3%
DDM - Multi	2.20 - 4.32	2.92	-16.9%