What is the intrinsic value of 8481.HK?

As of 2025-07-10, the Intrinsic Value of Shenglong Splendecor International Ltd (8481.HK) is 1.29 HKD. This 8481.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.60 HKD, the upside of Shenglong Splendecor International Ltd is 115.10%.

The range of the Intrinsic Value is 0.96 - 1.79 HKD

Is 8481.HK undervalued or overvalued?

Based on its market price of 0.60 HKD and our intrinsic valuation, Shenglong Splendecor International Ltd (8481.HK) is undervalued by 115.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.96 - 1.79	1.29	115.1%
DCF (Growth 10y)	1.02 - 1.79	1.33	120.9%
DCF (EBITDA 5y)	1.13 - 2.16	1.85	208.3%
DCF (EBITDA 10y)	1.26 - 2.33	1.94	223.8%
Fair Value	2.90 - 2.90	2.90	383.96%
P/E	1.03 - 1.74	1.18	96.8%
EV/EBITDA	0.04 - 1.80	0.67	11.6%
EPV	(0.72) - (0.70)	(0.71)	-218.1%
DDM - Stable	0.50 - 0.98	0.74	23.2%
DDM - Multi	0.54 - 0.89	0.68	12.6%