As of 2025-07-10, the Intrinsic Value of Xinjiang Xinxin Mining Industry Co Ltd (3833.HK) is 0.78 HKD. This 3833.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.06 HKD, the upside of Xinjiang Xinxin Mining Industry Co Ltd is -26.80%.
The range of the Intrinsic Value is 0.54 - 1.29 HKD
Based on its market price of 1.06 HKD and our intrinsic valuation, Xinjiang Xinxin Mining Industry Co Ltd (3833.HK) is overvalued by 26.80%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 0.54 - 1.29 | 0.78 | -26.8% |
DCF (Growth 10y) | 0.57 - 1.25 | 0.79 | -25.4% |
DCF (EBITDA 5y) | 1.53 - 2.33 | 1.80 | 69.9% |
DCF (EBITDA 10y) | 1.52 - 2.47 | 1.86 | 75.2% |
Fair Value | 2.30 - 2.30 | 2.30 | 117.37% |
P/E | 1.48 - 2.74 | 1.77 | 66.7% |
EV/EBITDA | 1.08 - 2.35 | 1.54 | 44.9% |
EPV | 1.67 - 2.16 | 1.92 | 80.8% |
DDM - Stable | 0.61 - 1.57 | 1.09 | 3.0% |
DDM - Multi | 0.71 - 1.47 | 0.96 | -9.1% |
Market Cap (mil) | 2,342.60 |
Beta | 0.89 |
Outstanding shares (mil) | 2,210.00 |
Enterprise Value (mil) | 2,752.03 |
Market risk premium | 5.98% |
Cost of Equity | 11.40% |
Cost of Debt | 5.00% |
WACC | 9.25% |