3939.HK
Wanguo International Mining Group Ltd
Price:  
30.25 
HKD
Volume:  
2,116,000.00
China | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

3939.HK Intrinsic Value

-24.90 %
Upside

What is the intrinsic value of 3939.HK?

As of 2025-07-10, the Intrinsic Value of Wanguo International Mining Group Ltd (3939.HK) is 22.72 HKD. This 3939.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.25 HKD, the upside of Wanguo International Mining Group Ltd is -24.90%.

The range of the Intrinsic Value is 16.83 - 35.94 HKD

Is 3939.HK undervalued or overvalued?

Based on its market price of 30.25 HKD and our intrinsic valuation, Wanguo International Mining Group Ltd (3939.HK) is overvalued by 24.90%.

30.25 HKD
Stock Price
22.72 HKD
Intrinsic Value
Intrinsic Value Details

3939.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 16.83 - 35.94 22.72 -24.9%
DCF (Growth 10y) 30.97 - 67.70 42.33 39.9%
DCF (EBITDA 5y) 28.84 - 43.33 33.95 12.2%
DCF (EBITDA 10y) 46.25 - 75.35 56.79 87.7%
Fair Value 14.54 - 14.54 14.54 -51.93%
P/E 10.21 - 20.30 14.19 -53.1%
EV/EBITDA 11.17 - 15.55 12.92 -57.3%
EPV 3.02 - 3.97 3.50 -88.4%
DDM - Stable 4.61 - 13.27 8.94 -70.5%
DDM - Multi 16.97 - 37.28 23.25 -23.1%

3939.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 32,785.86
Beta 0.07
Outstanding shares (mil) 1,083.83
Enterprise Value (mil) 32,511.95
Market risk premium 5.98%
Cost of Equity 9.89%
Cost of Debt 5.65%
WACC 9.85%