What is the intrinsic value of 8619.HK?
As of 2025-06-03, the Intrinsic Value of WAC Holdings Ltd (8619.HK) is
0.08 HKD. This 8619.HK valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.03 HKD, the upside of WAC Holdings Ltd is
176.95%.
Is 8619.HK undervalued or overvalued?
Based on its market price of 0.03 HKD and our intrinsic valuation, WAC Holdings Ltd (8619.HK) is undervalued by 176.95%.
8619.HK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(4.56) - (0.28) |
(0.52) |
-1832.2% |
| DCF (Growth 10y) |
(0.27) - (3.96) |
(0.48) |
-1691.2% |
| DCF (EBITDA 5y) |
(0.07) - (0.09) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(0.09) - (0.11) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.08 - 0.08 |
0.08 |
176.95% |
| P/E |
0.06 - 0.22 |
0.14 |
354.1% |
| EV/EBITDA |
(0.10) - (0.14) |
(0.12) |
-514.9% |
| EPV |
0.03 - 0.03 |
0.03 |
-4.2% |
| DDM - Stable |
0.26 - 4.19 |
2.23 |
7316.7% |
| DDM - Multi |
0.22 - 2.79 |
0.40 |
1247.4% |
8619.HK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
41.46 |
| Beta |
-0.07 |
| Outstanding shares (mil) |
1,382.00 |
| Enterprise Value (mil) |
18.69 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.45% |
| Cost of Debt |
6.02% |
| WACC |
6.28% |