What is the intrinsic value of 2266.HK?

As of 2026-05-27, the Intrinsic Value of Lai Si Enterprise Holding Ltd (2266.HK) is 0.48 HKD. This 2266.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.38 HKD, the upside of Lai Si Enterprise Holding Ltd is 26.70%.

The range of the Intrinsic Value is 0.38 - 0.67 HKD

Is 2266.HK undervalued or overvalued?

Based on its market price of 0.38 HKD and our intrinsic valuation, Lai Si Enterprise Holding Ltd (2266.HK) is undervalued by 26.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.38 - 0.67	0.48	26.7%
DCF (Growth 10y)	0.42 - 0.72	0.53	38.8%
DCF (EBITDA 5y)	0.25 - 0.46	0.35	-7.9%
DCF (EBITDA 10y)	0.32 - 0.53	0.42	9.9%
Fair Value	0.10 - 0.10	0.10	-74.51%
P/E	0.22 - 0.31	0.26	-32.3%
EV/EBITDA	0.17 - 0.41	0.24	-37.0%
EPV	0.16 - 0.23	0.19	-48.8%
DDM - Stable	0.16 - 0.38	0.27	-29.2%
DDM - Multi	0.18 - 0.35	0.24	-36.5%