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%.

	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%