What is the intrinsic value of 3818.HK?

As of 2025-08-08, the Intrinsic Value of China Dongxiang (Group) Co Ltd (3818.HK) is 0.74 HKD. This 3818.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.49 HKD, the upside of China Dongxiang (Group) Co Ltd is 53.50%.

The range of the Intrinsic Value is 0.68 - 0.85 HKD

Is 3818.HK undervalued or overvalued?

Based on its market price of 0.49 HKD and our intrinsic valuation, China Dongxiang (Group) Co Ltd (3818.HK) is undervalued by 53.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.68 - 0.85	0.74	53.5%
DCF (Growth 10y)	0.72 - 0.91	0.80	65.0%
DCF (EBITDA 5y)	0.80 - 1.01	0.89	83.1%
DCF (EBITDA 10y)	0.81 - 1.04	0.91	87.1%
Fair Value	0.19 - 0.19	0.19	-60.55%
P/E	0.47 - 0.68	0.56	15.3%
EV/EBITDA	0.48 - 0.71	0.60	23.4%
EPV	0.30 - 0.31	0.31	-37.0%
DDM - Stable	0.22 - 0.43	0.33	-32.9%
DDM - Multi	0.31 - 0.47	0.37	-23.9%