As of 2025-05-20, the Intrinsic Value of Datronix Holdings Ltd (889.HK) is 1.55 HKD. This 889.HK valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.28 HKD, the upside of Datronix Holdings Ltd is 442.60%.
The range of the Intrinsic Value is 0.96 - 9.17 HKD
Based on its market price of 0.28 HKD and our intrinsic valuation, Datronix Holdings Ltd (889.HK) is undervalued by 442.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5.21) - (0.10) | (0.47) | -264.6% |
| DCF (Growth 10y) | 0.96 - 9.17 | 1.55 | 442.6% |
| DCF (EBITDA 5y) | 1.03 - 1.27 | 1.15 | 304.2% |
| DCF (EBITDA 10y) | 1.27 - 1.66 | 1.46 | 412.0% |
| Fair Value | -4.00 - -4.00 | -4.00 | -1,505.02% |
| P/E | (1.66) - (1.77) | (1.60) | -660.6% |
| EV/EBITDA | (0.28) - 0.85 | 0.24 | -17.4% |
| EPV | (2.27) - (3.09) | (2.68) | -1040.2% |
| DDM - Stable | (3.42) - (58.47) | (30.94) | -10957.7% |
| DDM - Multi | (2.14) - (28.72) | (4.00) | -1503.8% |
| Market Cap (mil) | 91.20 |
| Beta | 0.17 |
| Outstanding shares (mil) | 320.00 |
| Enterprise Value (mil) | -48.17 |
| Market risk premium | 5.98% |
| Cost of Equity | 5.53% |
| Cost of Debt | 5.00% |
| WACC | 5.50% |