As of 2026-05-25, the Intrinsic Value of Luks Group (Vietnam Holdings) Company Ltd (366.HK) is 3.36 HKD. This 366.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.87 HKD, the upside of Luks Group (Vietnam Holdings) Company Ltd is 286.70%.
The range of the Intrinsic Value is 2.88 - 4.30 HKD
Based on its market price of 0.87 HKD and our intrinsic valuation, Luks Group (Vietnam Holdings) Company Ltd (366.HK) is undervalued by 286.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.88 - 4.30 | 3.36 | 286.7% |
| DCF (Growth 10y) | 3.12 - 4.68 | 3.65 | 320.0% |
| DCF (EBITDA 5y) | 2.30 - 2.67 | 2.45 | 182.0% |
| DCF (EBITDA 10y) | 2.61 - 3.09 | 2.81 | 223.2% |
| Fair Value | 0.18 - 0.18 | 0.18 | -79.29% |
| P/E | 0.84 - 1.30 | 1.02 | 17.7% |
| EV/EBITDA | 1.75 - 2.36 | 2.01 | 130.6% |
| EPV | 3.29 - 4.34 | 3.82 | 338.6% |
| DDM - Stable | 0.22 - 0.55 | 0.39 | -55.6% |
| DDM - Multi | 0.34 - 0.62 | 0.43 | -50.1% |
| Market Cap (mil) | 436.41 |
| Beta | 0.39 |
| Outstanding shares (mil) | 501.62 |
| Enterprise Value (mil) | -179.37 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.18% |
| Cost of Debt | 4.25% |
| WACC | 5.82% |