What is the intrinsic value of 3399.HK?

As of 2025-05-03, the Intrinsic Value of Guangdong Yueyun Transportation Co Ltd (3399.HK) is 1.83 HKD. This 3399.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.43 HKD, the upside of Guangdong Yueyun Transportation Co Ltd is 27.70%.

The range of the Intrinsic Value is 0.03 - 8.23 HKD

Is 3399.HK undervalued or overvalued?

Based on its market price of 1.43 HKD and our intrinsic valuation, Guangdong Yueyun Transportation Co Ltd (3399.HK) is undervalued by 27.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.03 - 8.23	1.83	27.7%
DCF (Growth 10y)	2.66 - 16.50	5.70	298.9%
DCF (EBITDA 5y)	10.69 - 16.85	12.67	785.8%
DCF (EBITDA 10y)	10.42 - 17.44	12.78	794.0%
Fair Value	7.04 - 7.04	7.04	392.23%
P/E	3.15 - 5.46	4.43	209.7%
EV/EBITDA	3.37 - 5.59	4.29	200.2%
EPV	(17.28) - (21.60)	(19.44)	-1459.4%
DDM - Stable	1.24 - 3.48	2.36	64.8%
DDM - Multi	1.28 - 2.74	1.74	21.8%