What is the intrinsic value of 210.HK?

As of 2026-05-26, the Intrinsic Value of Daphne International Holdings Ltd (210.HK) is 0.88 HKD. This 210.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.40 HKD, the upside of Daphne International Holdings Ltd is 122.40%.

The range of the Intrinsic Value is 0.78 - 1.02 HKD

Is 210.HK undervalued or overvalued?

Based on its market price of 0.40 HKD and our intrinsic valuation, Daphne International Holdings Ltd (210.HK) is undervalued by 122.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.78 - 1.02	0.88	122.4%
DCF (Growth 10y)	0.88 - 1.16	0.99	150.7%
DCF (EBITDA 5y)	0.85 - 1.04	0.95	139.6%
DCF (EBITDA 10y)	0.92 - 1.17	1.04	164.3%
Fair Value	1.47 - 1.47	1.47	272.93%
P/E	0.78 - 0.97	0.87	120.3%
EV/EBITDA	0.62 - 0.89	0.73	85.7%
EPV	0.43 - 0.50	0.47	17.9%
DDM - Stable	0.32 - 0.63	0.48	20.3%
DDM - Multi	0.42 - 0.65	0.51	30.0%