What is the intrinsic value of 3315.HK?

As of 2025-07-10, the Intrinsic Value of Goldpac Group Ltd (3315.HK) is 2.19 HKD. This 3315.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.90 HKD, the upside of Goldpac Group Ltd is 143.70%.

The range of the Intrinsic Value is 1.55 - 4.23 HKD

Is 3315.HK undervalued or overvalued?

Based on its market price of 0.90 HKD and our intrinsic valuation, Goldpac Group Ltd (3315.HK) is undervalued by 143.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.55 - 4.23	2.19	143.7%
DCF (Growth 10y)	2.10 - 5.70	2.97	229.7%
DCF (EBITDA 5y)	1.19 - 2.12	1.67	85.8%
DCF (EBITDA 10y)	1.55 - 2.66	2.10	133.3%
Fair Value	0.35 - 0.35	0.35	-61.56%
P/E	0.81 - 1.19	0.97	7.7%
EV/EBITDA	0.41 - 1.01	0.71	-21.2%
EPV	1.06 - 1.31	1.18	31.4%
DDM - Stable	0.86 - 3.49	2.18	142.0%
DDM - Multi	2.56 - 6.82	3.59	299.4%