What is the intrinsic value of 869.HK?

As of 2025-07-08, the Intrinsic Value of Playmates Toys Ltd (869.HK) is 1.26 HKD. This 869.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.54 HKD, the upside of Playmates Toys Ltd is 133.40%.

The range of the Intrinsic Value is 1.16 - 1.46 HKD

Is 869.HK undervalued or overvalued?

Based on its market price of 0.54 HKD and our intrinsic valuation, Playmates Toys Ltd (869.HK) is undervalued by 133.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.16 - 1.46	1.26	133.4%
DCF (Growth 10y)	1.16 - 1.42	1.25	130.8%
DCF (EBITDA 5y)	1.21 - 1.54	1.37	154.5%
DCF (EBITDA 10y)	1.22 - 1.58	1.39	157.2%
Fair Value	2.79 - 2.79	2.79	416.43%
P/E	1.34 - 3.72	2.18	302.9%
EV/EBITDA	1.23 - 1.78	1.46	171.1%
EPV	1.45 - 1.84	1.64	204.5%
DDM - Stable	0.77 - 1.98	1.38	155.0%
DDM - Multi	0.96 - 1.86	1.26	133.2%