As of 2025-06-03, the Intrinsic Value of G-Resources Group Ltd (1051.HK) is 12.41 HKD. This 1051.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.68 HKD, the upside of G-Resources Group Ltd is 42.90%.
The range of the Intrinsic Value is 10.93 - 14.78 HKD
Based on its market price of 8.68 HKD and our intrinsic valuation, G-Resources Group Ltd (1051.HK) is undervalued by 42.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.93 - 14.78 | 12.41 | 42.9% |
| DCF (Growth 10y) | 12.27 - 16.63 | 13.95 | 60.7% |
| DCF (EBITDA 5y) | 10.41 - 14.14 | 12.10 | 39.4% |
| DCF (EBITDA 10y) | 11.78 - 15.99 | 13.65 | 57.2% |
| Fair Value | 20.67 - 20.67 | 20.67 | 138.11% |
| P/E | 11.60 - 19.51 | 15.08 | 73.8% |
| EV/EBITDA | 9.55 - 16.39 | 11.95 | 37.7% |
| EPV | 14.77 - 17.62 | 16.20 | 86.6% |
| DDM - Stable | 6.28 - 14.90 | 10.59 | 22.0% |
| DDM - Multi | 7.92 - 15.22 | 10.48 | 20.7% |
| Market Cap (mil) | 3,913.03 |
| Beta | 0.45 |
| Outstanding shares (mil) | 450.81 |
| Enterprise Value (mil) | 1,846.03 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.10% |
| Cost of Debt | 5.00% |
| WACC | 6.55% |