As of 2025-07-11, the Intrinsic Value of Elate Holdings Ltd (76.HK) is 8.90 HKD. This 76.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.26 HKD, the upside of Elate Holdings Ltd is 3,389.70%.
The range of the Intrinsic Value is (0.33) - 76.19 HKD
Based on its market price of 0.26 HKD and our intrinsic valuation, Elate Holdings Ltd (76.HK) is undervalued by 3,389.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.33) - 76.19 | 8.90 | 3389.7% |
| DCF (Growth 10y) | (17.42) - (54.53) | (21.94) | -8702.1% |
| DCF (EBITDA 5y) | (8.27) - (7.34) | (9,690.70) | -123450.0% |
| DCF (EBITDA 10y) | (9.40) - (8.26) | (9,690.70) | -123450.0% |
| Fair Value | 19.82 - 19.82 | 19.82 | 7,672.71% |
| P/E | 3.48 - 7.82 | 4.93 | 1834.1% |
| EV/EBITDA | 0.67 - 1.35 | 1.01 | 298.0% |
| EPV | 0.81 - 1.00 | 0.91 | 255.4% |
| DDM - Stable | 13.22 - 116.52 | 64.87 | 25339.2% |
| DDM - Multi | 22.89 - 156.85 | 39.95 | 15566.5% |
| Market Cap (mil) | 101.76 |
| Beta | 0.08 |
| Outstanding shares (mil) | 399.04 |
| Enterprise Value (mil) | 5.00 |
| Market risk premium | 5.98% |
| Cost of Equity | 5.90% |
| Cost of Debt | 6.44% |
| WACC | 5.89% |