What is the intrinsic value of 8023.HK?

As of 2025-07-09, the Intrinsic Value of Kwong Man Kee Group Ltd (8023.HK) is 0.43 HKD. This 8023.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.33 HKD, the upside of Kwong Man Kee Group Ltd is 29.10%.

The range of the Intrinsic Value is 0.35 - 0.56 HKD

Is 8023.HK undervalued or overvalued?

Based on its market price of 0.33 HKD and our intrinsic valuation, Kwong Man Kee Group Ltd (8023.HK) is undervalued by 29.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.35 - 0.56	0.43	29.1%
DCF (Growth 10y)	0.39 - 0.60	0.46	40.7%
DCF (EBITDA 5y)	0.44 - 0.69	0.56	68.7%
DCF (EBITDA 10y)	0.45 - 0.70	0.56	70.8%
Fair Value	0.83 - 0.83	0.83	152.66%
P/E	0.20 - 0.92	0.37	12.6%
EV/EBITDA	0.20 - 1.00	0.54	62.7%
EPV	0.39 - 0.53	0.46	38.9%
DDM - Stable	0.28 - 0.62	0.45	37.5%
DDM - Multi	0.26 - 0.46	0.33	0.8%