As of 2025-05-18, the Intrinsic Value of Dali Foods Group Co Ltd (3799.HK) is 4.62 HKD. This 3799.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.73 HKD, the upside of Dali Foods Group Co Ltd is 24.00%.
The range of the Intrinsic Value is 3.77 - 6.39 HKD
Based on its market price of 3.73 HKD and our intrinsic valuation, Dali Foods Group Co Ltd (3799.HK) is undervalued by 24.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.77 - 6.39 | 4.62 | 24.0% |
| DCF (Growth 10y) | 4.16 - 6.81 | 5.03 | 34.9% |
| DCF (EBITDA 5y) | 4.72 - 6.32 | 5.37 | 44.0% |
| DCF (EBITDA 10y) | 4.89 - 6.64 | 5.60 | 50.2% |
| Fair Value | 1.23 - 1.23 | 1.23 | -67.08% |
| P/E | 3.66 - 4.86 | 4.22 | 13.2% |
| EV/EBITDA | 3.85 - 5.47 | 4.40 | 17.9% |
| EPV | 3.08 - 3.72 | 3.40 | -8.8% |
| DDM - Stable | 2.06 - 5.31 | 3.69 | -1.1% |
| DDM - Multi | 3.04 - 5.75 | 3.94 | 5.7% |
| Market Cap (mil) | 49,190.16 |
| Beta | 0.39 |
| Outstanding shares (mil) | 13,187.71 |
| Enterprise Value (mil) | 37,099.45 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.25% |
| Cost of Debt | 4.25% |
| WACC | 7.70% |