What is the intrinsic value of 754.HK?
As of 2025-05-23, the Intrinsic Value of Hopson Development Holdings Ltd (754.HK) is
0.16 HKD. This 754.HK valuation is based on the model Peter Lynch Fair Value.
With the current market price of 2.91 HKD, the upside of Hopson Development Holdings Ltd is
-94.58%.
Is 754.HK undervalued or overvalued?
Based on its market price of 2.91 HKD and our intrinsic valuation, Hopson Development Holdings Ltd (754.HK) is overvalued by 94.58%.
754.HK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(11.47) - 17.31 |
(6.81) |
-333.9% |
| DCF (Growth 10y) |
(14.70) - (6.75) |
(13.26) |
-555.8% |
| DCF (EBITDA 5y) |
(9.95) - (1.60) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(11.28) - (1.25) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.16 - 0.16 |
0.16 |
-94.58% |
| P/E |
0.31 - 1.93 |
1.13 |
-61.1% |
| EV/EBITDA |
(10.43) - (3.77) |
(8.09) |
-378.1% |
| EPV |
(9.84) - 0.15 |
(4.85) |
-266.5% |
| DDM - Stable |
0.16 - 0.34 |
0.25 |
-91.3% |
| DDM - Multi |
3.44 - 5.90 |
4.37 |
50.1% |
754.HK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,036.29 |
| Beta |
1.78 |
| Outstanding shares (mil) |
3,792.54 |
| Enterprise Value (mil) |
75,890.79 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.94% |
| Cost of Debt |
13.16% |
| WACC |
8.68% |