What is the intrinsic value of 6882.HK?

As of 2025-06-03, the Intrinsic Value of EGL Holdings Co Ltd (6882.HK) is 2.38 HKD. This 6882.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.57 HKD, the upside of EGL Holdings Co Ltd is 317.30%.

The range of the Intrinsic Value is 1.82 - 3.33 HKD

Is 6882.HK undervalued or overvalued?

Based on its market price of 0.57 HKD and our intrinsic valuation, EGL Holdings Co Ltd (6882.HK) is undervalued by 317.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.82 - 3.33	2.38	317.3%
DCF (Growth 10y)	2.35 - 4.15	3.02	430.0%
DCF (EBITDA 5y)	0.88 - 1.08	0.96	68.9%
DCF (EBITDA 10y)	1.47 - 1.84	1.63	186.4%
Fair Value	0.70 - 0.70	0.70	23.51%
P/E	0.61 - 0.89	0.67	16.8%
EV/EBITDA	0.19 - 0.46	0.29	-48.4%
EPV	1.88 - 2.81	2.34	311.2%
DDM - Stable	0.72 - 1.60	1.16	103.8%
DDM - Multi	0.98 - 1.70	1.24	117.8%