As of 2026-04-02, the Intrinsic Value of Royal Deluxe Holdings Ltd (3789.HK) is 0.40 HKD. This 3789.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.10 HKD, the upside of Royal Deluxe Holdings Ltd is 305.00%.
The range of the Intrinsic Value is 0.29 - 0.82 HKD
Based on its market price of 0.10 HKD and our intrinsic valuation, Royal Deluxe Holdings Ltd (3789.HK) is undervalued by 305.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.29 - 0.82 | 0.40 | 305.0% |
| DCF (Growth 10y) | 0.58 - 1.83 | 0.86 | 757.6% |
| DCF (EBITDA 5y) | 0.33 - 0.39 | 0.36 | 261.2% |
| DCF (EBITDA 10y) | 0.51 - 0.64 | 0.57 | 468.5% |
| Fair Value | 0.00 - 0.00 | 0.00 | -97.67% |
| P/E | 0.00 - 0.07 | 0.02 | -76.1% |
| EV/EBITDA | 0.10 - 0.15 | 0.12 | 17.5% |
| EPV | 0.12 - 0.14 | 0.13 | 28.9% |
| DDM - Stable | 0.01 - 0.02 | 0.01 | -85.8% |
| DDM - Multi | 0.47 - 1.65 | 0.73 | 628.8% |
| Market Cap (mil) | 120.00 |
| Beta | 1.41 |
| Outstanding shares (mil) | 1,200.00 |
| Enterprise Value (mil) | 40.42 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.03% |
| Cost of Debt | 4.63% |
| WACC | 6.01% |