As of 2025-07-06, the Intrinsic Value of Hollysys Automation Technologies Ltd (HOLI) is 23.47 USD. This HOLI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.42 USD, the upside of Hollysys Automation Technologies Ltd is -11.10%.
The range of the Intrinsic Value is 20.84 - 28.13 USD
Based on its market price of 26.42 USD and our intrinsic valuation, Hollysys Automation Technologies Ltd (HOLI) is overvalued by 11.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.84 - 28.13 | 23.47 | -11.1% |
| DCF (Growth 10y) | 28.03 - 40.14 | 32.43 | 22.7% |
| DCF (EBITDA 5y) | 39.21 - 51.93 | 42.98 | 62.7% |
| DCF (EBITDA 10y) | 41.22 - 57.15 | 46.41 | 75.7% |
| Fair Value | 6.06 - 6.06 | 6.06 | -77.06% |
| P/E | 22.26 - 44.95 | 32.83 | 24.3% |
| EV/EBITDA | 25.42 - 48.60 | 35.40 | 34.0% |
| EPV | 18.79 - 21.26 | 20.03 | -24.2% |
| DDM - Stable | 8.10 - 18.45 | 13.27 | -49.8% |
| DDM - Multi | 19.83 - 35.32 | 25.42 | -3.8% |
| Market Cap (mil) | 1,643.32 |
| Beta | 0.62 |
| Outstanding shares (mil) | 62.20 |
| Enterprise Value (mil) | 1,010.96 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.20% |
| Cost of Debt | 4.32% |
| WACC | 10.07% |