What is the intrinsic value of 8659.HK?

As of 2025-07-11, the Intrinsic Value of Yik Wo International Holdings Ltd (8659.HK) is 0.82 HKD. This 8659.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.19 HKD, the upside of Yik Wo International Holdings Ltd is 324.80%.

The range of the Intrinsic Value is 0.71 - 1.05 HKD

Is 8659.HK undervalued or overvalued?

Based on its market price of 0.19 HKD and our intrinsic valuation, Yik Wo International Holdings Ltd (8659.HK) is undervalued by 324.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.71 - 1.05	0.82	324.8%
DCF (Growth 10y)	0.78 - 1.21	0.93	379.2%
DCF (EBITDA 5y)	0.96 - 2.13	1.46	654.8%
DCF (EBITDA 10y)	0.98 - 2.21	1.47	656.3%
Fair Value	0.38 - 0.38	0.38	93.77%
P/E	0.59 - 1.27	0.91	367.4%
EV/EBITDA	0.93 - 2.02	1.26	551.0%
EPV	0.75 - 1.03	0.89	357.3%
DDM - Stable	0.25 - 0.62	0.44	124.3%
DDM - Multi	0.28 - 0.59	0.39	99.0%