What is the intrinsic value of 2663.HK?

As of 2026-05-27, the Intrinsic Value of KPA-BM Holdings Ltd (2663.HK) is 0.56 HKD. This 2663.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.35 HKD, the upside of KPA-BM Holdings Ltd is 61.90%.

The range of the Intrinsic Value is 0.47 - 0.75 HKD

Is 2663.HK undervalued or overvalued?

Based on its market price of 0.35 HKD and our intrinsic valuation, KPA-BM Holdings Ltd (2663.HK) is undervalued by 61.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.47 - 0.75	0.56	61.9%
DCF (Growth 10y)	0.52 - 0.83	0.62	80.4%
DCF (EBITDA 5y)	0.43 - 0.55	0.48	38.0%
DCF (EBITDA 10y)	0.49 - 0.65	0.55	60.2%
Fair Value	1.02 - 1.02	1.02	195.45%
P/E	0.37 - 0.65	0.48	40.1%
EV/EBITDA	0.36 - 0.49	0.40	16.4%
EPV	1.13 - 1.78	1.45	320.7%
DDM - Stable	0.35 - 0.89	0.62	79.8%
DDM - Multi	0.51 - 0.91	0.64	86.3%