As of 2025-07-11, the Intrinsic Value of Vision Values Holdings Ltd (862.HK) is 0.07 HKD. This 862.HK valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.03 HKD, the upside of Vision Values Holdings Ltd is 111.70%.
The range of the Intrinsic Value is 0.04 - 0.15 HKD
Based on its market price of 0.03 HKD and our intrinsic valuation, Vision Values Holdings Ltd (862.HK) is undervalued by 111.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.54) - (0.26) | (0.43) | -1354.5% |
| DCF (Growth 10y) | (0.09) - (0.08) | (0.09) | -366.0% |
| DCF (EBITDA 5y) | 0.04 - 0.15 | 0.07 | 111.7% |
| DCF (EBITDA 10y) | 0.10 - 0.29 | 0.16 | 357.9% |
| Fair Value | -0.07 - -0.07 | -0.07 | -313.12% |
| P/E | (0.14) - (0.17) | (0.15) | -533.7% |
| EV/EBITDA | (0.02) - 0.04 | 0.01 | -71.5% |
| EPV | 1.08 - 1.47 | 1.27 | 3646.7% |
| DDM - Stable | (0.13) - (0.66) | (0.39) | -1252.9% |
| DDM - Multi | (0.12) - (0.49) | (0.19) | -658.7% |
| Market Cap (mil) | 133.42 |
| Beta | 1.00 |
| Outstanding shares (mil) | 3,924.19 |
| Enterprise Value (mil) | 353.56 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.67% |
| Cost of Debt | 4.25% |
| WACC | 5.44% |