As of 2025-06-03, the Intrinsic Value of Wealthy Way Group Ltd (3848.HK) is 6.43 HKD. This 3848.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.36 HKD, the upside of Wealthy Way Group Ltd is -43.40%.
The range of the Intrinsic Value is 3.09 - 61.75 HKD
Based on its market price of 11.36 HKD and our intrinsic valuation, Wealthy Way Group Ltd (3848.HK) is overvalued by 43.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.09 - 61.75 | 6.43 | -43.4% |
| DCF (Growth 10y) | 3.09 - 56.13 | 6.13 | -46.0% |
| DCF (EBITDA 5y) | 1.49 - 3.08 | 2.15 | -81.1% |
| DCF (EBITDA 10y) | 1.80 - 3.49 | 2.49 | -78.1% |
| Fair Value | 0.20 - 0.20 | 0.20 | -98.28% |
| P/E | 0.50 - 1.19 | 0.80 | -93.0% |
| EV/EBITDA | 0.78 - 2.95 | 1.79 | -84.2% |
| EPV | 2.69 - 4.29 | 3.49 | -69.3% |
| DDM - Stable | 0.62 - 9.46 | 5.04 | -55.7% |
| DDM - Multi | 1.59 - 17.64 | 2.84 | -75.0% |
| Market Cap (mil) | 1,776.93 |
| Beta | 0.99 |
| Outstanding shares (mil) | 156.42 |
| Enterprise Value (mil) | 1,930.48 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.26% |
| Cost of Debt | 5.89% |
| WACC | 6.06% |