8601.HK
Boltek Holdings Ltd
Price:  
0.26 
HKD
Volume:  
50,000.00
Hong Kong | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

8601.HK Intrinsic Value

117.10 %
Upside

What is the intrinsic value of 8601.HK?

As of 2025-07-09, the Intrinsic Value of Boltek Holdings Ltd (8601.HK) is 0.55 HKD. This 8601.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.26 HKD, the upside of Boltek Holdings Ltd is 117.10%.

The range of the Intrinsic Value is 0.47 - 0.69 HKD

Is 8601.HK undervalued or overvalued?

Based on its market price of 0.26 HKD and our intrinsic valuation, Boltek Holdings Ltd (8601.HK) is undervalued by 117.10%.

0.26 HKD
Stock Price
0.55 HKD
Intrinsic Value
Intrinsic Value Details

8601.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.47 - 0.69 0.55 117.1%
DCF (Growth 10y) 0.60 - 0.90 0.72 182.6%
DCF (EBITDA 5y) 0.63 - 0.98 0.80 211.9%
DCF (EBITDA 10y) 0.71 - 1.11 0.89 249.9%
Fair Value 0.51 - 0.51 0.51 101.45%
P/E 0.28 - 0.97 0.44 72.5%
EV/EBITDA 0.25 - 0.94 0.54 112.9%
EPV 0.48 - 0.63 0.56 118.3%
DDM - Stable 0.30 - 0.61 0.45 76.7%
DDM - Multi 0.41 - 0.67 0.51 98.6%

8601.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 204.00
Beta 0.39
Outstanding shares (mil) 800.00
Enterprise Value (mil) 172.37
Market risk premium 5.98%
Cost of Equity 7.25%
Cost of Debt 4.64%
WACC 7.13%