What is the intrinsic value of 3813.HK?

As of 2025-05-20, the Intrinsic Value of Pou Sheng International (Holdings) Ltd (3813.HK) is 1.21 HKD. This 3813.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.50 HKD, the upside of Pou Sheng International (Holdings) Ltd is 144.70%.

The range of the Intrinsic Value is 1.02 - 1.54 HKD

Is 3813.HK undervalued or overvalued?

Based on its market price of 0.50 HKD and our intrinsic valuation, Pou Sheng International (Holdings) Ltd (3813.HK) is undervalued by 144.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.02 - 1.54	1.21	144.7%
DCF (Growth 10y)	1.10 - 1.62	1.29	160.7%
DCF (EBITDA 5y)	1.23 - 1.49	1.36	175.5%
DCF (EBITDA 10y)	1.29 - 1.64	1.46	195.6%
Fair Value	4.21 - 4.21	4.21	749.74%
P/E	0.91 - 1.93	1.42	187.0%
EV/EBITDA	0.99 - 1.53	1.21	143.6%
EPV	3.40 - 4.82	4.11	730.8%
DDM - Stable	1.11 - 2.49	1.80	263.2%
DDM - Multi	0.80 - 1.46	1.04	110.5%