As of 2025-07-13, the Intrinsic Value of Beijing Enterprises Holdings Ltd (392.HK) is 104.97 HKD. This 392.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.30 HKD, the upside of Beijing Enterprises Holdings Ltd is 225.00%.
The range of the Intrinsic Value is 50.55 - 368.61 HKD
Based on its market price of 32.30 HKD and our intrinsic valuation, Beijing Enterprises Holdings Ltd (392.HK) is undervalued by 225.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 50.55 - 368.61 | 104.97 | 225.0% |
| DCF (Growth 10y) | 69.42 - 428.86 | 131.48 | 307.1% |
| DCF (EBITDA 5y) | 51.07 - 85.04 | 72.92 | 125.8% |
| DCF (EBITDA 10y) | 64.81 - 113.94 | 92.24 | 185.6% |
| Fair Value | 20.36 - 20.36 | 20.36 | -36.96% |
| P/E | 40.15 - 53.52 | 44.50 | 37.8% |
| EV/EBITDA | (18.58) - 26.08 | 2.76 | -91.4% |
| EPV | (24.33) - (13.72) | (19.03) | -158.9% |
| DDM - Stable | 36.97 - 122.57 | 79.77 | 147.0% |
| DDM - Multi | 97.06 - 246.68 | 138.91 | 330.1% |
| Market Cap (mil) | 40,633.40 |
| Beta | 0.56 |
| Outstanding shares (mil) | 1,258.00 |
| Enterprise Value (mil) | 89,182.40 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.35% |
| Cost of Debt | 6.05% |
| WACC | 5.98% |