What is the intrinsic value of 3828.HK?

As of 2025-07-11, the Intrinsic Value of Ming Fai International Holdings Ltd (3828.HK) is 2.15 HKD. This 3828.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.84 HKD, the upside of Ming Fai International Holdings Ltd is 155.40%.

The range of the Intrinsic Value is 1.70 - 3.11 HKD

Is 3828.HK undervalued or overvalued?

Based on its market price of 0.84 HKD and our intrinsic valuation, Ming Fai International Holdings Ltd (3828.HK) is undervalued by 155.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.70 - 3.11	2.15	155.4%
DCF (Growth 10y)	2.17 - 4.25	2.83	237.0%
DCF (EBITDA 5y)	2.30 - 3.80	3.08	266.3%
DCF (EBITDA 10y)	2.51 - 4.43	3.41	305.7%
Fair Value	0.98 - 0.98	0.98	16.11%
P/E	2.12 - 2.89	2.49	196.1%
EV/EBITDA	1.67 - 2.80	2.23	165.1%
EPV	1.90 - 3.07	2.49	195.9%
DDM - Stable	1.30 - 3.60	2.45	191.6%
DDM - Multi	1.72 - 3.82	2.38	183.9%