What is the intrinsic value of 924.HK?

As of 2025-05-18, the Intrinsic Value of Khoon Group Ltd (924.HK) is 0.30 HKD. This 924.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.46 HKD, the upside of Khoon Group Ltd is -33.40%.

The range of the Intrinsic Value is 0.22 - 0.52 HKD

Is 924.HK undervalued or overvalued?

Based on its market price of 0.46 HKD and our intrinsic valuation, Khoon Group Ltd (924.HK) is overvalued by 33.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.22 - 0.52	0.30	-33.4%
DCF (Growth 10y)	0.41 - 0.98	0.57	24.6%
DCF (EBITDA 5y)	0.21 - 0.28	0.24	-46.7%
DCF (EBITDA 10y)	0.29 - 0.38	0.33	-26.8%
Fair Value	0.02 - 0.02	0.02	-96.22%
P/E	0.03 - 0.07	0.05	-89.7%
EV/EBITDA	0.07 - 0.09	0.08	-82.5%
EPV	(0.03) - (0.05)	(0.04)	-108.3%
DDM - Stable	0.04 - 0.14	0.09	-80.2%
DDM - Multi	0.35 - 0.92	0.51	12.1%