What is the intrinsic value of 8460.HK?

As of 2025-07-13, the Intrinsic Value of Basetrophy Group Holdings Ltd (8460.HK) is 0.45 HKD. This 8460.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.04 HKD, the upside of Basetrophy Group Holdings Ltd is 921.80%.

The range of the Intrinsic Value is 0.25 - 1.06 HKD

Is 8460.HK undervalued or overvalued?

Based on its market price of 0.04 HKD and our intrinsic valuation, Basetrophy Group Holdings Ltd (8460.HK) is undervalued by 921.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.25 - 1.06	0.45	921.8%
DCF (Growth 10y)	0.43 - 1.49	0.69	1473.6%
DCF (EBITDA 5y)	0.25 - 0.60	0.46	934.2%
DCF (EBITDA 10y)	0.41 - 0.86	0.66	1410.9%
Fair Value	-0.10 - -0.10	-0.10	-319.22%
P/E	(0.12) - (0.20)	(0.14)	-415.7%
EV/EBITDA	(0.00) - 0.08	0.03	-27.8%
EPV	0.22 - 0.27	0.25	459.7%
DDM - Stable	(0.28) - (2.44)	(1.36)	-3190.9%
DDM - Multi	0.30 - 2.08	0.53	1109.8%