687.HK
Tysan Holdings Ltd
Price:  
0.25 
HKD
Volume:  
742,000.00
Hong Kong | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

687.HK Intrinsic Value

526.90 %
Upside

What is the intrinsic value of 687.HK?

As of 2025-07-11, the Intrinsic Value of Tysan Holdings Ltd (687.HK) is 1.54 HKD. This 687.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.25 HKD, the upside of Tysan Holdings Ltd is 526.90%.

The range of the Intrinsic Value is 0.90 - 11.37 HKD

Is 687.HK undervalued or overvalued?

Based on its market price of 0.25 HKD and our intrinsic valuation, Tysan Holdings Ltd (687.HK) is undervalued by 526.90%.

0.25 HKD
Stock Price
1.54 HKD
Intrinsic Value
Intrinsic Value Details

687.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.90 - 11.37 1.54 526.9%
DCF (Growth 10y) 1.60 - 21.28 2.81 1043.6%
DCF (EBITDA 5y) 0.58 - 0.90 0.73 195.8%
DCF (EBITDA 10y) 0.84 - 1.29 1.04 322.1%
Fair Value 0.30 - 0.30 0.30 23.16%
P/E 0.09 - 0.21 0.14 -41.5%
EV/EBITDA 0.30 - 0.43 0.35 43.2%
EPV 0.25 - 0.27 0.26 5.8%
DDM - Stable 0.20 - 2.74 1.47 497.4%
DDM - Multi 1.36 - 12.26 2.32 843.4%

687.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 828.05
Beta 0.75
Outstanding shares (mil) 3,366.04
Enterprise Value (mil) 276.01
Market risk premium 5.98%
Cost of Equity 5.74%
Cost of Debt 5.53%
WACC 5.50%