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
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% |
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% |