As of 2025-06-29, the Intrinsic Value of TravelSky Technology Ltd (696.HK) is 11.03 HKD. This 696.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.66 HKD, the upside of TravelSky Technology Ltd is 3.50%.
The range of the Intrinsic Value is 9.34 - 14.36 HKD
Based on its market price of 10.66 HKD and our intrinsic valuation, TravelSky Technology Ltd (696.HK) is undervalued by 3.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.34 - 14.36 | 11.03 | 3.5% |
| DCF (Growth 10y) | 9.80 - 14.55 | 11.43 | 7.2% |
| DCF (EBITDA 5y) | 27.53 - 39.12 | 33.32 | 212.6% |
| DCF (EBITDA 10y) | 21.49 - 33.01 | 26.86 | 152.0% |
| Fair Value | 19.40 - 19.40 | 19.40 | 81.94% |
| P/E | 23.99 - 33.14 | 28.21 | 164.6% |
| EV/EBITDA | 25.44 - 45.40 | 33.51 | 214.3% |
| EPV | 6.62 - 7.76 | 7.19 | -32.6% |
| DDM - Stable | 4.78 - 12.05 | 8.41 | -21.1% |
| DDM - Multi | 5.65 - 11.04 | 7.47 | -29.9% |
| Market Cap (mil) | 31,193.40 |
| Beta | 1.28 |
| Outstanding shares (mil) | 2,926.21 |
| Enterprise Value (mil) | 21,238.51 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.58% |
| Cost of Debt | 5.00% |
| WACC | 11.24% |