As of 2026-04-03, the Intrinsic Value of Fullwealth Construction Holdings Co Ltd (1034.HK) is 0.22 HKD. This 1034.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.15 HKD, the upside of Fullwealth Construction Holdings Co Ltd is 48.00%.
The range of the Intrinsic Value is 0.20 - 0.26 HKD
Based on its market price of 0.15 HKD and our intrinsic valuation, Fullwealth Construction Holdings Co Ltd (1034.HK) is undervalued by 48.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.20 - 0.26 | 0.22 | 48.0% |
| DCF (Growth 10y) | 0.21 - 0.27 | 0.23 | 53.6% |
| DCF (EBITDA 5y) | 0.20 - 0.23 | 0.21 | 39.4% |
| DCF (EBITDA 10y) | 0.21 - 0.24 | 0.22 | 46.3% |
| Fair Value | 0.08 - 0.08 | 0.08 | -49.75% |
| P/E | 0.09 - 0.24 | 0.15 | 0.7% |
| EV/EBITDA | 0.19 - 0.21 | 0.19 | 29.6% |
| EPV | 0.15 - 0.18 | 0.16 | 9.6% |
| DDM - Stable | 0.13 - 0.29 | 0.21 | 39.9% |
| DDM - Multi | 0.06 - 0.12 | 0.08 | -43.6% |
| Market Cap (mil) | 240.00 |
| Beta | 0.63 |
| Outstanding shares (mil) | 1,600.00 |
| Enterprise Value (mil) | 76.20 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.50% |
| Cost of Debt | 5.59% |
| WACC | 7.49% |