As of 2026-04-03, the Intrinsic Value of Binjiang Service Group Co Ltd (3316.HK) is 39.88 HKD. This 3316.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.36 HKD, the upside of Binjiang Service Group Co Ltd is 70.70%.
The range of the Intrinsic Value is 34.21 - 48.51 HKD
Based on its market price of 23.36 HKD and our intrinsic valuation, Binjiang Service Group Co Ltd (3316.HK) is undervalued by 70.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.21 - 48.51 | 39.88 | 70.7% |
| DCF (Growth 10y) | 43.87 - 62.92 | 51.45 | 120.2% |
| DCF (EBITDA 5y) | 19.60 - 28.00 | 24.19 | 3.6% |
| DCF (EBITDA 10y) | 30.19 - 40.94 | 35.65 | 52.6% |
| Fair Value | 59.34 - 59.34 | 59.34 | 154.04% |
| P/E | 20.79 - 30.46 | 25.80 | 10.4% |
| EV/EBITDA | 9.25 - 19.45 | 15.48 | -33.7% |
| EPV | 22.88 - 28.83 | 25.85 | 10.7% |
| DDM - Stable | 15.87 - 31.07 | 23.47 | 0.5% |
| DDM - Multi | 27.92 - 43.94 | 34.26 | 46.7% |
| Market Cap (mil) | 6,456.94 |
| Beta | 0.59 |
| Outstanding shares (mil) | 276.41 |
| Enterprise Value (mil) | 5,121.25 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.17% |
| Cost of Debt | 5.23% |
| WACC | 9.17% |