As of 2026-05-22, the Intrinsic Value of Jiumaojiu International Holdings Ltd (9922.HK) is 1.96 HKD. This 9922.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.56 HKD, the upside of Jiumaojiu International Holdings Ltd is 25.40%.
The range of the Intrinsic Value is 1.39 - 3.25 HKD
Based on its market price of 1.56 HKD and our intrinsic valuation, Jiumaojiu International Holdings Ltd (9922.HK) is undervalued by 25.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.39 - 3.25 | 1.96 | 25.4% |
| DCF (Growth 10y) | 1.33 - 2.82 | 1.79 | 14.8% |
| DCF (EBITDA 5y) | 3.46 - 4.65 | 3.76 | 141.0% |
| DCF (EBITDA 10y) | 3.11 - 4.39 | 3.48 | 123.3% |
| Fair Value | 1.20 - 1.20 | 1.20 | -22.98% |
| P/E | 0.86 - 1.37 | 1.06 | -32.2% |
| EV/EBITDA | 4.06 - 7.41 | 5.37 | 244.3% |
| EPV | 13.94 - 18.10 | 16.02 | 927.0% |
| DDM - Stable | 0.31 - 0.76 | 0.54 | -65.6% |
| DDM - Multi | 0.28 - 0.56 | 0.38 | -75.7% |
| Market Cap (mil) | 2,171.18 |
| Beta | 1.18 |
| Outstanding shares (mil) | 1,391.78 |
| Enterprise Value (mil) | 3,179.72 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.23% |
| Cost of Debt | 4.25% |
| WACC | 6.63% |