What is the intrinsic value of 851.HK?

As of 2025-07-16, the Intrinsic Value of Sheng Yuan Holdings Ltd (851.HK) is 0.56 HKD. This 851.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.25 HKD, the upside of Sheng Yuan Holdings Ltd is 123.50%.

The range of the Intrinsic Value is 0.47 - 0.70 HKD

Is 851.HK undervalued or overvalued?

Based on its market price of 0.25 HKD and our intrinsic valuation, Sheng Yuan Holdings Ltd (851.HK) is undervalued by 123.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.47 - 0.70	0.56	123.5%
DCF (Growth 10y)	0.50 - 0.74	0.59	137.6%
DCF (EBITDA 5y)	0.38 - 0.62	0.49	97.1%
DCF (EBITDA 10y)	0.45 - 0.72	0.57	127.8%
Fair Value	0.24 - 0.24	0.24	-2.81%
P/E	0.26 - 0.43	0.35	39.5%
EV/EBITDA	0.38 - 0.64	0.46	83.1%
EPV	0.42 - 0.53	0.47	89.4%
DDM - Stable	0.32 - 0.67	0.49	96.7%
DDM - Multi	0.35 - 0.60	0.44	76.2%