What is the intrinsic value of 9929.HK?

As of 2025-05-23, the Intrinsic Value of Sem Holdings Ltd (9929.HK) is 0.04 HKD. This 9929.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.06 HKD, the upside of Sem Holdings Ltd is -31.30%.

The range of the Intrinsic Value is 0.02 - 0.04 HKD

Is 9929.HK undervalued or overvalued?

Based on its market price of 0.06 HKD and our intrinsic valuation, Sem Holdings Ltd (9929.HK) is overvalued by 31.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.02 - 0.04	0.04	-31.3%
DCF (Growth 10y)	0.05 - 0.04	0.05	-13.1%
DCF (EBITDA 5y)	0.06 - 0.07	0.06	17.6%
DCF (EBITDA 10y)	0.06 - 0.06	0.06	14.3%
Fair Value	0.01 - 0.01	0.01	-83.22%
P/E	0.01 - 0.05	0.03	-51.2%
EV/EBITDA	0.03 - 0.05	0.04	-32.9%
EPV	0.03 - 0.03	0.03	-48.2%
DDM - Stable	0.02 - 0.08	0.05	-4.2%
DDM - Multi	0.03 - 0.07	0.04	-31.6%