As of 2025-07-21, the Intrinsic Value of Gain Plus Holdings Ltd (9900.HK) is 8.73 HKD. This 9900.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.70 HKD, the upside of Gain Plus Holdings Ltd is -25.40%.
The range of the Intrinsic Value is 6.13 - 16.45 HKD
Based on its market price of 11.70 HKD and our intrinsic valuation, Gain Plus Holdings Ltd (9900.HK) is overvalued by 25.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.13 - 16.45 | 8.73 | -25.4% |
| DCF (Growth 10y) | 9.06 - 23.94 | 12.83 | 9.7% |
| DCF (EBITDA 5y) | 3.96 - 5.55 | 4.71 | -59.7% |
| DCF (EBITDA 10y) | 6.22 - 8.79 | 7.40 | -36.7% |
| Fair Value | 2.09 - 2.09 | 2.09 | -82.16% |
| P/E | 1.09 - 3.26 | 2.07 | -82.3% |
| EV/EBITDA | 1.06 - 1.79 | 1.32 | -88.7% |
| EPV | 1.82 - 2.31 | 2.06 | -82.4% |
| DDM - Stable | 1.07 - 4.08 | 2.58 | -78.0% |
| DDM - Multi | 5.59 - 16.66 | 8.38 | -28.4% |
| Market Cap (mil) | 4,352.40 |
| Beta | -1.03 |
| Outstanding shares (mil) | 372.00 |
| Enterprise Value (mil) | 4,219.30 |
| Market risk premium | 5.98% |
| Cost of Equity | 5.65% |
| Cost of Debt | 4.25% |
| WACC | 5.65% |