1712.HK
Dragon Mining Ltd
Price:  
3.67 
HKD
Volume:  
2,227,000.00
Australia | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

1712.HK Intrinsic Value

45.20 %
Upside

What is the intrinsic value of 1712.HK?

As of 2025-07-04, the Intrinsic Value of Dragon Mining Ltd (1712.HK) is 5.33 HKD. This 1712.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.67 HKD, the upside of Dragon Mining Ltd is 45.20%.

The range of the Intrinsic Value is 4.10 - 8.81 HKD

Is 1712.HK undervalued or overvalued?

Based on its market price of 3.67 HKD and our intrinsic valuation, Dragon Mining Ltd (1712.HK) is undervalued by 45.20%.

3.67 HKD
Stock Price
5.33 HKD
Intrinsic Value
Intrinsic Value Details

1712.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 4.10 - 8.81 5.33 45.2%
DCF (Growth 10y) 5.30 - 11.99 7.06 92.5%
DCF (EBITDA 5y) 7.76 - 11.63 9.15 149.2%
DCF (EBITDA 10y) 8.07 - 13.23 9.94 170.9%
Fair Value 10.44 - 10.44 10.44 184.40%
P/E 6.19 - 10.19 8.37 128.1%
EV/EBITDA 5.61 - 7.47 6.03 64.4%
EPV 0.12 - (0.58) (0.23) -106.3%
DDM - Stable 3.34 - 12.16 7.75 111.3%
DDM - Multi 3.92 - 11.68 5.94 61.9%

1712.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 580.23
Beta 0.70
Outstanding shares (mil) 158.10
Enterprise Value (mil) 375.65
Market risk premium 5.98%
Cost of Equity 7.91%
Cost of Debt 5.50%
WACC 7.90%