As of 2025-07-23, the Intrinsic Value of Lai Group Holding Company Ltd (8455.HK) is 0.05 HKD. This 8455.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.07 HKD, the upside of Lai Group Holding Company Ltd is -31.00%.
The range of the Intrinsic Value is 0.03 - 0.10 HKD
Based on its market price of 0.07 HKD and our intrinsic valuation, Lai Group Holding Company Ltd (8455.HK) is overvalued by 31.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.03 - 0.10 | 0.05 | -31.0% |
| DCF (Growth 10y) | 0.13 - 0.41 | 0.20 | 196.4% |
| DCF (EBITDA 5y) | 0.01 - 0.02 | 0.01 | -81.7% |
| DCF (EBITDA 10y) | 0.04 - 0.08 | 0.06 | -11.1% |
| Fair Value | -0.07 - -0.07 | -0.07 | -201.03% |
| P/E | (0.22) - (0.21) | (0.25) | -475.8% |
| EV/EBITDA | (0.02) - (0.05) | (0.04) | -152.5% |
| EPV | (0.14) - (0.19) | (0.17) | -349.5% |
| DDM - Stable | (0.16) - (0.60) | (0.38) | -672.5% |
| DDM - Multi | 0.02 - 0.07 | 0.03 | -48.8% |
| Market Cap (mil) | 64.32 |
| Beta | 1.39 |
| Outstanding shares (mil) | 960.00 |
| Enterprise Value (mil) | 50.05 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.91% |
| Cost of Debt | 5.50% |
| WACC | 6.75% |