As of 2025-07-10, the Intrinsic Value of Tong Kee (Holding) Ltd (8305.HK) is 0.16 HKD. This 8305.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.27 HKD, the upside of Tong Kee (Holding) Ltd is -42.4%.

The range of the Intrinsic Value is 0.09 - 0.6 HKD.

Is 8305.HK undervalued or overvalued?

Based on its market price of 0.27 HKD and our intrinsic valuation, Tong Kee (Holding) Ltd (8305.HK) is overvalued by 42.4%.

0.27 HKD

Stock Price

0.16 HKD

Intrinsic Value

Intrinsic Value Details

8305.HK Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	0.09 - 0.6	0.16	-42.4%
DCF (Growth Exit 10Y)	0.13 - 0.8	0.22	-18.8%
DCF (EBITDA Exit 5Y)	0.06 - 0.12	0.09	-65.1%
DCF (EBITDA Exit 10Y)	0.09 - 0.17	0.13	-51.0%
Peter Lynch Fair Value	-0.01 - -0.01	-0.01	-104.61%
P/E Multiples	(0.03) - (0.02)	(0.04)	-113.9%
EV/EBITDA Multiples	(0.02) - 0.00	(0.02)	-106.3%
Dividend Discount Model - Multi Stages	0.11 - 0.68	0.19	-31.0%

8305.HK Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
G & M Holdings Ltd	0.62 - 0.81	0.69	180.8%
Boltek Holdings Ltd	0.47 - 0.69	0.55	117.1%
Kwong Man Kee Group Ltd	0.35 - 0.56	0.43	29.1%
Affluent Foundation Holdings Ltd	0.13 - 0.32	0.18	45.6%
Sem Holdings Ltd	0.01 - 0.04	0.04	-35.1%
Wing Chi Holdings Ltd	0.02 - 0.02	0.02	-78.5%
Lap Kei Engineering Holdings Ltd	0.04 - 0.04	0.04	-44.2%
Kingland Group Holdings Ltd	0.29 - 1.17	0.47	37.6%
Shun Wo Group Holdings Ltd	0.09 - 0.09	0.09	-30.4%
Sheung Yue Group Holdings Ltd	0.08 - 0.66	0.17	169.6%

8305.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	340
Beta	-0.18
Outstanding shares (mil)	1,260
Enterprise Value (mil)	341

Market risk premium	6.5%
Cost of Equity	5.7%
Cost of Debt	5.7%
WACC	5.7%