As of 2025-06-02, the Intrinsic Value of China Literature Ltd (772.HK) is 5.22 HKD. This 772.HK valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 26.80 HKD, the upside of China Literature Ltd is -80.50%.
The range of the Intrinsic Value is 3.73 - 11.13 HKD
Based on its market price of 26.80 HKD and our intrinsic valuation, China Literature Ltd (772.HK) is overvalued by 80.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.24) - 0.11 | (0.77) | -102.9% |
| DCF (Growth 10y) | 3.73 - 11.13 | 5.22 | -80.5% |
| DCF (EBITDA 5y) | 4.35 - 4.75 | 4.55 | -83.0% |
| DCF (EBITDA 10y) | 6.52 - 7.76 | 7.11 | -73.5% |
| Fair Value | -1.11 - -1.11 | -1.11 | -104.15% |
| P/E | (3.30) - 1.31 | (1.16) | -104.3% |
| EV/EBITDA | (1.59) - (1.50) | (1.22) | -104.6% |
| EPV | 11.19 - 13.68 | 12.43 | -53.6% |
| DDM - Stable | (2.89) - (14.47) | (8.68) | -132.4% |
| DDM - Multi | 8.48 - 33.38 | 13.56 | -49.4% |
| Market Cap (mil) | 27,470.81 |
| Beta | 1.27 |
| Outstanding shares (mil) | 1,025.03 |
| Enterprise Value (mil) | 24,096.97 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.39% |
| Cost of Debt | 5.50% |
| WACC | 7.37% |