As of 2025-06-03, the Intrinsic Value of Glory Flame Holdings Ltd (8059.HK) is 0.01 HKD. This 8059.HK valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.01 HKD, the upside of Glory Flame Holdings Ltd is -52.50%.
The range of the Intrinsic Value is (0.02) - 0.10 HKD
Based on its market price of 0.01 HKD and our intrinsic valuation, Glory Flame Holdings Ltd (8059.HK) is overvalued by 52.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.03) - 0.04 | (0.02) | -233.9% |
| DCF (Growth 10y) | (0.02) - 0.10 | 0.01 | -52.5% |
| DCF (EBITDA 5y) | (0.02) - 0.01 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.01) - 0.02 | (1,234.50) | -123450.0% |
| Fair Value | -0.14 - -0.14 | -0.14 | -1,119.86% |
| P/E | (0.08) - (0.10) | (0.11) | -855.8% |
| EV/EBITDA | (0.07) - (0.02) | (0.05) | -457.1% |
| EPV | (0.13) - (0.19) | (0.16) | -1244.0% |
| DDM - Stable | (0.04) - (0.16) | (0.10) | -810.5% |
| DDM - Multi | (0.01) - (0.04) | (0.02) | -238.9% |
| Market Cap (mil) | 14.15 |
| Beta | 1.06 |
| Outstanding shares (mil) | 1,010.61 |
| Enterprise Value (mil) | 69.67 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.08% |
| Cost of Debt | 5.60% |
| WACC | 6.44% |