What is the intrinsic value of 8545.HK?

As of 2025-06-03, the Intrinsic Value of Amuse Group Holding Ltd (8545.HK) is 0.15 HKD. This 8545.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 Amuse Group Holding Ltd is 272.70%.

The range of the Intrinsic Value is 0.14 - 0.16 HKD

Is 8545.HK undervalued or overvalued?

Based on its market price of 0.04 HKD and our intrinsic valuation, Amuse Group Holding Ltd (8545.HK) is undervalued by 272.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.14 - 0.16	0.15	272.7%
DCF (Growth 10y)	0.15 - 0.18	0.16	309.6%
DCF (EBITDA 5y)	0.13 - 0.16	0.13	242.7%
DCF (EBITDA 10y)	0.14 - 0.17	0.14	269.4%
Fair Value	0.03 - 0.03	0.03	-30.16%
P/E	0.01 - 0.03	0.02	-53.0%
EV/EBITDA	0.11 - 0.17	0.12	213.5%
EPV	0.14 - 0.16	0.15	293.2%
DDM - Stable	0.01 - 0.03	0.02	-49.5%
DDM - Multi	0.01 - 0.01	0.01	-76.0%