As of 2025-07-18, the Intrinsic Value of Modern Dental Group Ltd (3600.HK) is 7.21 HKD. This 3600.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.15 HKD, the upside of Modern Dental Group Ltd is 73.70%.
The range of the Intrinsic Value is 5.55 - 10.28 HKD
Based on its market price of 4.15 HKD and our intrinsic valuation, Modern Dental Group Ltd (3600.HK) is undervalued by 73.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.55 - 10.28 | 7.21 | 73.7% |
| DCF (Growth 10y) | 6.51 - 11.95 | 8.43 | 103.2% |
| DCF (EBITDA 5y) | 5.02 - 6.36 | 5.57 | 34.3% |
| DCF (EBITDA 10y) | 6.10 - 8.36 | 7.06 | 70.1% |
| Fair Value | 10.86 - 10.86 | 10.86 | 161.77% |
| P/E | 4.40 - 5.86 | 5.18 | 24.8% |
| EV/EBITDA | 2.65 - 3.81 | 3.35 | -19.3% |
| EPV | 3.32 - 5.43 | 4.38 | 5.4% |
| DDM - Stable | 2.49 - 5.96 | 4.22 | 1.8% |
| DDM - Multi | 3.86 - 7.37 | 5.08 | 22.4% |
| Market Cap (mil) | 3,896.64 |
| Beta | 0.18 |
| Outstanding shares (mil) | 938.95 |
| Enterprise Value (mil) | 4,249.56 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.89% |
| Cost of Debt | 4.25% |
| WACC | 8.66% |