What is the intrinsic value of 3778.HK?

As of 2025-06-03, the Intrinsic Value of China Weaving Materials Holdings Ltd (3778.HK) is 0.53 HKD. This 3778.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.38 HKD, the upside of China Weaving Materials Holdings Ltd is 38.80%.

The range of the Intrinsic Value is 0.22 - 1.83 HKD

Is 3778.HK undervalued or overvalued?

Based on its market price of 0.38 HKD and our intrinsic valuation, China Weaving Materials Holdings Ltd (3778.HK) is undervalued by 38.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.22 - 1.83	0.53	38.8%
DCF (Growth 10y)	0.34 - 2.28	0.71	86.2%
DCF (EBITDA 5y)	0.78 - 1.34	1.03	172.0%
DCF (EBITDA 10y)	0.73 - 1.76	1.14	199.4%
Fair Value	-0.26 - -0.26	-0.26	-167.17%
P/E	(0.16) - 0.20	(0.03)	-106.6%
EV/EBITDA	(0.20) - 0.30	0.02	-93.8%
EPV	(0.22) - (0.20)	(0.21)	-155.8%
DDM - Stable	(0.06) - (0.14)	(0.10)	-126.2%
DDM - Multi	0.36 - 0.68	0.47	24.8%