What is the intrinsic value of 3833.HK?

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

Is 3833.HK undervalued or overvalued?

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%