As of 2025-07-13, the Intrinsic Value of Crown International Corp Ltd (727.HK) is 2.07 HKD. This 727.HK valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1.50 HKD, the upside of Crown International Corp Ltd is 38.30%.
The range of the Intrinsic Value is 0.29 - 15.75 HKD
Based on its market price of 1.50 HKD and our intrinsic valuation, Crown International Corp Ltd (727.HK) is undervalued by 38.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.17) - 5.19 | (0.44) | -129.4% |
| DCF (Growth 10y) | 0.29 - 15.75 | 2.07 | 38.3% |
| DCF (EBITDA 5y) | 3.58 - 4.92 | 4.12 | 174.8% |
| DCF (EBITDA 10y) | 4.27 - 6.02 | 4.99 | 232.7% |
| Fair Value | 0.25 - 0.25 | 0.25 | -83.08% |
| P/E | 0.47 - 0.94 | 0.67 | -55.3% |
| EV/EBITDA | (1.45) - (0.22) | (1.04) | -169.1% |
| EPV | (1.53) - (1.39) | (1.46) | -197.5% |
| DDM - Stable | 0.88 - 3.22 | 2.05 | 36.7% |
| DDM - Multi | 2.01 - 5.84 | 3.01 | 100.6% |
| Market Cap (mil) | 476.94 |
| Beta | 0.57 |
| Outstanding shares (mil) | 317.96 |
| Enterprise Value (mil) | 1,193.35 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.14% |
| Cost of Debt | 4.25% |
| WACC | 4.51% |