As of 2025-07-23, the Intrinsic Value of ZMFY Automobile Glass Services Ltd (8135.HK) is (0.48) HKD. This 8135.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.23 HKD, the upside of ZMFY Automobile Glass Services Ltd is -309.60%.
The range of the Intrinsic Value is (3.28) - (0.26) HKD
Based on its market price of 0.23 HKD and our intrinsic valuation, ZMFY Automobile Glass Services Ltd (8135.HK) is overvalued by 309.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.28) - (0.26) | (0.48) | -309.6% |
| DCF (Growth 10y) | (0.10) - (0.83) | (0.15) | -166.7% |
| DCF (EBITDA 5y) | (0.08) - (0.18) | (1,349.63) | -123450.0% |
| DCF (EBITDA 10y) | (0.04) - (0.05) | (1,349.63) | -123450.0% |
| Fair Value | -0.33 - -0.33 | -0.33 | -243.40% |
| P/E | (0.38) - (0.61) | (0.52) | -328.9% |
| EV/EBITDA | (0.23) - (0.31) | (0.32) | -241.1% |
| EPV | (0.07) - (0.09) | (0.08) | -135.0% |
| DDM - Stable | (0.72) - (18.74) | (9.73) | -4367.8% |
| DDM - Multi | (0.22) - (4.46) | (0.42) | -283.7% |
| Market Cap (mil) | 180.85 |
| Beta | -0.06 |
| Outstanding shares (mil) | 793.20 |
| Enterprise Value (mil) | 174.37 |
| Market risk premium | 5.98% |
| Cost of Equity | 5.39% |
| Cost of Debt | 7.00% |
| WACC | 5.42% |