What is the intrinsic value of 9997.HK?

As of 2025-06-12, the Intrinsic Value of Kangji Medical Holdings Ltd (9997.HK) is 9.31 HKD. This 9997.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.77 HKD, the upside of Kangji Medical Holdings Ltd is 19.80%.

The range of the Intrinsic Value is 7.42 - 12.94 HKD

Is 9997.HK undervalued or overvalued?

Based on its market price of 7.77 HKD and our intrinsic valuation, Kangji Medical Holdings Ltd (9997.HK) is undervalued by 19.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	7.42 - 12.94	9.31	19.8%
DCF (Growth 10y)	9.78 - 16.97	12.26	57.8%
DCF (EBITDA 5y)	13.13 - 16.09	15.00	93.1%
DCF (EBITDA 10y)	14.65 - 19.51	17.33	123.0%
Fair Value	13.13 - 13.13	13.13	69.03%
P/E	9.34 - 14.65	12.11	55.8%
EV/EBITDA	5.47 - 10.06	7.99	2.8%
EPV	3.63 - 4.65	4.14	-46.7%
DDM - Stable	3.62 - 9.01	6.31	-18.7%
DDM - Multi	11.46 - 17.92	13.70	76.3%