What is the intrinsic value of 8475.HK?

As of 2025-07-22, the Intrinsic Value of K Group Holdings Ltd (8475.HK) is 27.31 HKD. This 8475.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 K Group Holdings Ltd is 39,482.70%.

The range of the Intrinsic Value is 19.13 - 47.43 HKD

Is 8475.HK undervalued or overvalued?

Based on its market price of 0.07 HKD and our intrinsic valuation, K Group Holdings Ltd (8475.HK) is undervalued by 39,482.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	19.13 - 47.43	27.31	39482.7%
DCF (Growth 10y)	21.22 - 51.93	30.14	43584.3%
DCF (EBITDA 5y)	11.70 - 17.27	13.73	19805.4%
DCF (EBITDA 10y)	16.91 - 26.96	20.77	30004.9%
Fair Value	82.21 - 82.21	82.21	119,044.69%
P/E	30.22 - 51.30	39.97	57820.6%
EV/EBITDA	(4.33) - 25.14	8.65	12442.5%
EPV	3.06 - 8.59	5.82	8336.8%
DDM - Stable	19.52 - 44.76	32.14	46480.3%
DDM - Multi	18.48 - 35.10	24.41	35282.9%