As of 2025-05-22, the Intrinsic Value of Newborn Town Inc (9911.HK) is 13.77 HKD. This 9911.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.26 HKD, the upside of Newborn Town Inc is 34.20%.
The range of the Intrinsic Value is 10.92 - 19.43 HKD
Based on its market price of 10.26 HKD and our intrinsic valuation, Newborn Town Inc (9911.HK) is undervalued by 34.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.92 - 19.43 | 13.77 | 34.2% |
| DCF (Growth 10y) | 14.62 - 26.12 | 18.51 | 80.4% |
| DCF (EBITDA 5y) | 23.83 - 38.45 | 29.53 | 187.8% |
| DCF (EBITDA 10y) | 27.41 - 47.91 | 35.28 | 243.8% |
| Fair Value | 1.84 - 1.84 | 1.84 | -82.03% |
| P/E | 15.20 - 22.51 | 20.02 | 95.1% |
| EV/EBITDA | 11.75 - 27.15 | 17.56 | 71.2% |
| EPV | 4.71 - 5.82 | 5.27 | -48.7% |
| DDM - Stable | 2.47 - 6.27 | 4.37 | -57.4% |
| DDM - Multi | 7.24 - 14.83 | 9.79 | -4.6% |
| Market Cap (mil) | 14,476.45 |
| Beta | 1.59 |
| Outstanding shares (mil) | 1,410.96 |
| Enterprise Value (mil) | 12,347.43 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.87% |
| Cost of Debt | 10.01% |
| WACC | 10.86% |