What is the intrinsic value of 1829.HK?

As of 2025-05-29, the Intrinsic Value of China Machinery Engineering Corp (1829.HK) is 6.32 HKD. This 1829.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.68 HKD, the upside of China Machinery Engineering Corp is 71.70%.

The range of the Intrinsic Value is 6.05 - 6.75 HKD

Is 1829.HK undervalued or overvalued?

Based on its market price of 3.68 HKD and our intrinsic valuation, China Machinery Engineering Corp (1829.HK) is undervalued by 71.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	6.05 - 6.75	6.32	71.7%
DCF (Growth 10y)	6.50 - 7.48	6.88	86.9%
DCF (EBITDA 5y)	7.50 - 9.98	8.26	124.4%
DCF (EBITDA 10y)	7.11 - 9.39	7.83	112.8%
Fair Value	5.61 - 5.61	5.61	52.33%
P/E	3.59 - 32.74	12.77	246.9%
EV/EBITDA	6.41 - 21.31	11.44	210.8%
EPV	7.33 - 8.73	8.03	118.3%
DDM - Stable	5.99 - 12.09	9.04	145.7%
DDM - Multi	2.68 - 4.20	3.27	-11.1%