What is the intrinsic value of 3396.HK?

As of 2025-07-11, the Intrinsic Value of Legend Holdings Corp (3396.HK) is 195.47 HKD. This 3396.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.21 HKD, the upside of Legend Holdings Corp is 2,022.40%.

The range of the Intrinsic Value is 95.25 - 1,116.77 HKD

Is 3396.HK undervalued or overvalued?

Based on its market price of 9.21 HKD and our intrinsic valuation, Legend Holdings Corp (3396.HK) is undervalued by 2,022.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	95.25 - 1,116.77	195.47	2022.4%
DCF (Growth 10y)	130.94 - 1,427.20	259.42	2716.7%
DCF (EBITDA 5y)	399.22 - 682.22	543.62	5802.5%
DCF (EBITDA 10y)	356.74 - 822.63	558.69	5966.1%
Fair Value	0.31 - 0.31	0.31	-96.64%
P/E	2.19 - 134.17	64.55	600.8%
EV/EBITDA	93.51 - 171.47	134.78	1363.4%
EPV	10.65 - 70.57	40.61	340.9%
DDM - Stable	0.14 - 0.88	0.51	-94.5%
DDM - Multi	40.34 - 191.85	66.36	620.5%