9986.HK
Dashan Education Holdings Ltd
Price:  
1.44 
HKD
Volume:  
812,000.00
China | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

9986.HK Intrinsic Value

-94.20 %
Upside

What is the intrinsic value of 9986.HK?

As of 2025-07-11, the Intrinsic Value of Dashan Education Holdings Ltd (9986.HK) is 0.08 HKD. This 9986.HK valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 1.44 HKD, the upside of Dashan Education Holdings Ltd is -94.20%.

The range of the Intrinsic Value is 0.03 - 0.20 HKD

Is 9986.HK undervalued or overvalued?

Based on its market price of 1.44 HKD and our intrinsic valuation, Dashan Education Holdings Ltd (9986.HK) is overvalued by 94.20%.

1.44 HKD
Stock Price
0.08 HKD
Intrinsic Value
Intrinsic Value Details

9986.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (6.72) - (0.37) (0.68) -147.1%
DCF (Growth 10y) (0.16) - (1.59) (0.23) -116.1%
DCF (EBITDA 5y) (0.03) - 0.03 (1,352.45) -123450.0%
DCF (EBITDA 10y) 0.03 - 0.20 0.08 -94.2%
Fair Value -0.17 - -0.17 -0.17 -111.82%
P/E (0.34) - (0.42) (0.41) -128.1%
EV/EBITDA (0.09) - (0.09) (0.08) -105.9%
EPV (0.18) - (0.30) (0.24) -116.9%
DDM - Stable (0.48) - (10.98) (5.73) -497.9%
DDM - Multi (0.41) - (7.55) (0.79) -155.2%

9986.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,152.00
Beta -0.11
Outstanding shares (mil) 800.00
Enterprise Value (mil) 1,123.65
Market risk premium 5.98%
Cost of Equity 6.55%
Cost of Debt 5.50%
WACC 6.53%