As of 2025-06-14, the Intrinsic Value of E-Home Household Service Holdings Ltd (EJH) is 7.41 USD. This EJH valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 2.35 USD, the upside of E-Home Household Service Holdings Ltd is 215.40%.
The range of the Intrinsic Value is 8.79 - 1.90 USD
Based on its market price of 2.35 USD and our intrinsic valuation, E-Home Household Service Holdings Ltd (EJH) is undervalued by 215.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (373.34) - (32.90) | (71.57) | -3145.7% |
| DCF (Growth 10y) | (21.51) - (248.04) | (47.37) | -2115.7% |
| DCF (EBITDA 5y) | 8.79 - 1.90 | 7.41 | 215.4% |
| DCF (EBITDA 10y) | 4.64 - (0.59) | 3.42 | 45.7% |
| Fair Value | -23.05 - -23.05 | -23.05 | -1,080.87% |
| P/E | (30.15) - (46.65) | (35.73) | -1620.3% |
| EV/EBITDA | 11.39 - 1.72 | 10.19 | 333.6% |
| EPV | (21.43) - (30.16) | (25.80) | -1197.7% |
| DDM - Stable | (86.87) - (1,083.31) | (585.09) | -24997.5% |
| DDM - Multi | (48.08) - (462.42) | (86.82) | -3794.5% |
| Market Cap (mil) | 9.88 |
| Beta | -2.32 |
| Outstanding shares (mil) | 4.21 |
| Enterprise Value (mil) | -89.41 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.05% |
| Cost of Debt | 7.05% |
| WACC | 5.98% |