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