What is the intrinsic value of 6862.HK?

As of 2025-07-16, the Intrinsic Value of Haidilao International Holding Ltd (6862.HK) is 14.02 HKD. This 6862.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.00 HKD, the upside of Haidilao International Holding Ltd is 0.20%.

The range of the Intrinsic Value is 10.06 - 24.27 HKD

Is 6862.HK undervalued or overvalued?

Based on its market price of 14.00 HKD and our intrinsic valuation, Haidilao International Holding Ltd (6862.HK) is undervalued by 0.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	10.06 - 24.27	14.02	0.2%
DCF (Growth 10y)	12.11 - 28.19	16.64	18.9%
DCF (EBITDA 5y)	13.43 - 21.74	16.85	20.3%
DCF (EBITDA 10y)	14.59 - 24.94	18.73	33.8%
Fair Value	4.62 - 4.62	4.62	-66.97%
P/E	22.29 - 40.05	29.28	109.2%
EV/EBITDA	13.16 - 19.96	16.04	14.5%
EPV	12.86 - 19.10	15.98	14.2%
DDM - Stable	6.45 - 20.90	13.67	-2.3%
DDM - Multi	11.58 - 25.06	15.45	10.3%