3396.HK
Legend Holdings Corp
Price:  
9.21 
HKD
Volume:  
1,604,200.00
China | Technology Hardware, Storage & Peripherals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

3396.HK Intrinsic Value

2,022.40 %
Upside

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%.

9.21 HKD
Stock Price
195.47 HKD
Intrinsic Value
Intrinsic Value Details

3396.HK Intrinsic Value - Valuation Summary

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%

3396.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 21,700.88
Beta 1.67
Outstanding shares (mil) 2,356.23
Enterprise Value (mil) 100,332.77
Market risk premium 5.98%
Cost of Equity 22.05%
Cost of Debt 10.58%
WACC 9.56%