What is the intrinsic value of 865.HK?

As of 2025-07-20, the Intrinsic Value of Jiande International Holdings Ltd (865.HK) is 0.02 HKD. This 865.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 Jiande International Holdings Ltd is -47.30%.

The range of the Intrinsic Value is (0.05) - 0.04 HKD

Is 865.HK undervalued or overvalued?

Based on its market price of 0.04 HKD and our intrinsic valuation, Jiande International Holdings Ltd (865.HK) is overvalued by 47.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(0.05) - 0.04	0.02	-47.3%
DCF (Growth 10y)	0.03 - (0.07)	0.01	-83.1%
DCF (EBITDA 5y)	0.07 - 0.08	0.08	114.9%
DCF (EBITDA 10y)	0.07 - 0.09	0.08	120.5%
Fair Value	-0.19 - -0.19	-0.19	-627.86%
P/E	(0.13) - (0.15)	(0.14)	-493.3%
EV/EBITDA	(0.01) - (0.02)	(0.01)	-141.1%
EPV	0.04 - 0.05	0.04	21.1%
DDM - Stable	(0.10) - (0.44)	(0.27)	-846.3%
DDM - Multi	(0.01) - (0.04)	(0.02)	-143.1%