What is the intrinsic value of 3662.HK?

As of 2025-06-03, the Intrinsic Value of Aoyuan Healthy Life Group Co Ltd (3662.HK) is 2.80 HKD. This 3662.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.52 HKD, the upside of Aoyuan Healthy Life Group Co Ltd is 437.50%.

The range of the Intrinsic Value is 2.52 - 3.28 HKD

Is 3662.HK undervalued or overvalued?

Based on its market price of 0.52 HKD and our intrinsic valuation, Aoyuan Healthy Life Group Co Ltd (3662.HK) is undervalued by 437.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.52 - 3.28	2.80	437.5%
DCF (Growth 10y)	2.63 - 3.42	2.92	460.8%
DCF (EBITDA 5y)	2.07 - 3.20	2.21	324.5%
DCF (EBITDA 10y)	2.31 - 3.33	2.46	373.3%
Fair Value	0.72 - 0.72	0.72	38.73%
P/E	0.96 - 3.34	1.36	161.9%
EV/EBITDA	1.70 - 3.50	1.93	270.8%
EPV	3.42 - 4.42	3.92	654.2%
DDM - Stable	0.86 - 1.94	1.40	169.0%
DDM - Multi	0.83 - 1.57	1.09	110.4%