What is the intrinsic value of 8188.HK?

As of 2025-07-09, the Intrinsic Value of GME Group Holdings Ltd (8188.HK) is 3.07 HKD. This 8188.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.85 HKD, the upside of GME Group Holdings Ltd is 261.30%.

The range of the Intrinsic Value is 2.35 - 4.42 HKD

Is 8188.HK undervalued or overvalued?

Based on its market price of 0.85 HKD and our intrinsic valuation, GME Group Holdings Ltd (8188.HK) is undervalued by 261.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.35 - 4.42	3.07	261.3%
DCF (Growth 10y)	2.73 - 5.02	3.53	315.0%
DCF (EBITDA 5y)	3.12 - 5.31	4.15	388.7%
DCF (EBITDA 10y)	3.47 - 6.07	4.64	445.6%
Fair Value	4.48 - 4.48	4.48	427.28%
P/E	1.42 - 4.94	2.23	162.8%
EV/EBITDA	1.17 - 4.76	2.71	218.3%
EPV	1.00 - 1.55	1.28	50.3%
DDM - Stable	1.48 - 3.62	2.55	200.1%
DDM - Multi	2.11 - 4.00	2.76	224.5%