What is the intrinsic value of 1338.HK?

As of 2025-06-03, the Intrinsic Value of BaWang International Group Holding Ltd (1338.HK) is 0.08 HKD. This 1338.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.05 HKD, the upside of BaWang International Group Holding Ltd is 44.90%.

The range of the Intrinsic Value is 0.07 - 0.09 HKD

Is 1338.HK undervalued or overvalued?

Based on its market price of 0.05 HKD and our intrinsic valuation, BaWang International Group Holding Ltd (1338.HK) is undervalued by 44.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.07 - 0.09	0.08	44.9%
DCF (Growth 10y)	0.07 - 0.09	0.07	42.5%
DCF (EBITDA 5y)	0.07 - 0.10	0.09	63.6%
DCF (EBITDA 10y)	0.07 - 0.10	0.08	62.8%
Fair Value	0.01 - 0.01	0.01	-78.29%
P/E	0.05 - 0.06	0.05	-0.1%
EV/EBITDA	0.06 - 0.21	0.11	108.7%
EPV	0.12 - 0.15	0.13	159.1%
DDM - Stable	0.02 - 0.04	0.03	-43.6%
DDM - Multi	0.02 - 0.04	0.02	-54.9%