What is the intrinsic value of 8472.HK?

As of 2025-05-22, the Intrinsic Value of Lapco Holdings Ltd (8472.HK) is 1.30 HKD. This 8472.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.35 HKD, the upside of Lapco Holdings Ltd is 270.50%.

The range of the Intrinsic Value is 1.12 - 1.58 HKD

Is 8472.HK undervalued or overvalued?

Based on its market price of 0.35 HKD and our intrinsic valuation, Lapco Holdings Ltd (8472.HK) is undervalued by 270.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.12 - 1.58	1.30	270.5%
DCF (Growth 10y)	1.02 - 1.37	1.16	230.1%
DCF (EBITDA 5y)	1.04 - 1.59	1.31	273.1%
DCF (EBITDA 10y)	1.12 - 1.69	1.39	296.3%
Fair Value	0.88 - 0.88	0.88	151.86%
P/E	0.33 - 0.60	0.43	23.5%
EV/EBITDA	0.83 - 1.50	1.13	222.9%
EPV	3.64 - 4.71	4.18	1093.2%
DDM - Stable	0.21 - 0.43	0.32	-7.9%
DDM - Multi	0.31 - 0.53	0.40	13.4%