As of 2025-07-23, the Intrinsic Value of Beijing Capital Grand Ltd (1329.HK) is 1.14 HKD. This 1329.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.84 HKD, the upside of Beijing Capital Grand Ltd is 35.80%.
The range of the Intrinsic Value is 0.17 - 4.49 HKD
Based on its market price of 0.84 HKD and our intrinsic valuation, Beijing Capital Grand Ltd (1329.HK) is undervalued by 35.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.17 - 4.49 | 1.14 | 35.8% |
| DCF (Growth 10y) | 0.46 - 5.32 | 1.57 | 86.4% |
| DCF (EBITDA 5y) | 1.10 - 7.57 | 3.04 | 262.1% |
| DCF (EBITDA 10y) | 1.30 - 9.66 | 3.60 | 328.0% |
| Fair Value | -0.54 - -0.54 | -0.54 | -163.84% |
| P/E | (0.60) - (0.68) | (0.74) | -188.4% |
| EV/EBITDA | (1.04) - 0.81 | (0.15) | -117.8% |
| EPV | (0.91) - (0.30) | (0.61) | -172.2% |
| DDM - Stable | (0.78) - (2.34) | (1.56) | -285.8% |
| DDM - Multi | 0.29 - 0.70 | 0.41 | -51.2% |
| Market Cap (mil) | 1,964.01 |
| Beta | 0.02 |
| Outstanding shares (mil) | 2,338.11 |
| Enterprise Value (mil) | 5,353.85 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.89% |
| Cost of Debt | 16.14% |
| WACC | 11.45% |