What is the intrinsic value of 840.HK?

As of 2025-07-25, the Intrinsic Value of Xinjiang Tianye Water Saving Irrigation System Co Ltd (840.HK) is 4.90 HKD. This 840.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.20 HKD, the upside of Xinjiang Tianye Water Saving Irrigation System Co Ltd is 2,315.60%.

The range of the Intrinsic Value is 3.76 - 7.39 HKD

Is 840.HK undervalued or overvalued?

Based on its market price of 0.20 HKD and our intrinsic valuation, Xinjiang Tianye Water Saving Irrigation System Co Ltd (840.HK) is undervalued by 2,315.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	3.76 - 7.39	4.90	2315.6%
DCF (Growth 10y)	9.03 - 17.99	11.86	5740.1%
DCF (EBITDA 5y)	2.52 - 5.68	3.63	1689.9%
DCF (EBITDA 10y)	5.52 - 11.95	7.78	3731.1%
Fair Value	-0.42 - -0.42	-0.42	-305.44%
P/E	(1.21) - (1.31)	(1.25)	-716.3%
EV/EBITDA	0.33 - 0.83	0.44	115.2%
EPV	(1.40) - (1.65)	(1.52)	-850.5%
DDM - Stable	(0.68) - (2.37)	(1.53)	-851.8%
DDM - Multi	1.92 - 5.48	2.87	1315.6%